XBRA.CN
Xebra Brands Ltd
Price:  
0.04 
CAD
Volume:  
78,350.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XBRA.CN WACC - Weighted Average Cost of Capital

The WACC of Xebra Brands Ltd (XBRA.CN) is 4.0%.

The Cost of Equity of Xebra Brands Ltd (XBRA.CN) is 4.35%.
The Cost of Debt of Xebra Brands Ltd (XBRA.CN) is 5.00%.

Range Selected
Cost of equity 3.80% - 4.90% 4.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.7% - 4.3% 4.0%
WACC

XBRA.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.12 0.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 3.80% 4.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.7% 4.3%
Selected WACC 4.0%