XBRA.CN
Xebra Brands Ltd
Price:  
0.04 
CAD
Volume:  
107,420.00
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 3.7%.

The Cost of Equity of Xebra Brands Ltd (XBRA.CN) is 3.65%.
The Cost of Debt of Xebra Brands Ltd (XBRA.CN) is 5.00%.

Range Selected
Cost of equity 3.20% - 4.10% 3.65%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.5% - 3.9% 3.7%
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 -0.18 -0.18
Additional risk adjustments 1.0% 1.5%
Cost of equity 3.20% 4.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.5% 3.9%
Selected WACC 3.7%