WIKI.CN WACC - Weighted Average Cost of Capital
The WACC of Wikileaf Technologies Inc (WIKI.CN) is 5.0%.
| Range | Selected | |
| Cost of equity | 5.0% - 7.7% | 6.35% |
| Tax rate | 26.5% - 26.5% | 26.5% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 4.3% - 5.7% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.35 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.0% | 7.7% |
| Tax rate | 26.5% | 26.5% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 4.3% | 5.7% |
| Selected WACC | 5.0% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| WIKI.CN | Wikileaf Technologies Inc | 0.89 | 1.06 | 0.64 |
| ARGQ | Argentum 47 Inc | 31.32 | 0.4 | 0.02 |
| ASFT | AppSoft Technologies Inc | 0.39 | -0.16 | -0.12 |
| BLGI | BLGI Inc | 748.98 | -84.86 | -0.15 |
| DUUO | Duo World Inc | 128.45 | -49.43 | -0.52 |
| ETER | Enterra Corp | 1.11 | -0.46 | -0.26 |
| GCAN | Greater Cannabis Company Inc | 2.01 | -1.14 | -0.46 |
| HAON | Halitron Inc | 156.96 | 0 | 0 |
| LBTD | Lotus Bio-Technology Development Corp | 8 | -2.22 | -0.32 |
| SPFY.CN | Spacefy Inc | 0.25 | -2.6 | -2.2 |
| TMGI | Marquie Group Inc | 10.19 | -215.85 | -25.41 |
| Low | High | |
| Unlevered beta | -0.32 | -0.15 |
| Relevered beta | 0.03 | 0.37 |
| Adjusted relevered beta | 0.35 | 0.58 |
WIKI.CN's CAPM model and how its cost of Equity is calculated
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for WIKI.CN:
cost_of_equity (6.35%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (0.35) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.