XRA.CN
XRApplied Technologies Inc
Price:  
0.03 
CAD
Volume:  
16,970.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XRA.CN WACC - Weighted Average Cost of Capital

The WACC of XRApplied Technologies Inc (XRA.CN) is 8.0%.

The Cost of Equity of XRApplied Technologies Inc (XRA.CN) is 8.40%.
The Cost of Debt of XRApplied Technologies Inc (XRA.CN) is 5.00%.

Range Selected
Cost of equity 7.50% - 9.30% 8.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.1% - 8.8% 8.0%
WACC

XRA.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.85 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 9.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.1 0.1
Cost of debt 5.00% 5.00%
After-tax WACC 7.1% 8.8%
Selected WACC 8.0%