XTRA.TO
Xtract One Technologies Inc.
Price:  
0.41 
CAD
Volume:  
103,372.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XTRA.TO WACC - Weighted Average Cost of Capital

The WACC of Xtract One Technologies Inc. (XTRA.TO) is 8.8%.

The Cost of Equity of Xtract One Technologies Inc. (XTRA.TO) is 8.75%.
The Cost of Debt of Xtract One Technologies Inc. (XTRA.TO) is 5.00%.

Range Selected
Cost of equity 7.30% - 10.20% 8.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.3% - 10.2% 8.8%
WACC

XTRA.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 10.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 7.3% 10.2%
Selected WACC 8.8%