YNV.V
Ynvisible Interactive Inc
Price:  
0.21 
CAD
Volume:  
189,451
Canada | Electronic Equipment, Instruments & Components

YNV.V WACC - Weighted Average Cost of Capital

The WACC of Ynvisible Interactive Inc (YNV.V) is 6.1%.

The Cost of Equity of Ynvisible Interactive Inc (YNV.V) is 6.1%.
The Cost of Debt of Ynvisible Interactive Inc (YNV.V) is 5%.

RangeSelected
Cost of equity5.1% - 7.1%6.1%
Tax rate0.0% - 0.0%0%
Cost of debt5.0% - 5.0%5%
WACC5.1% - 7.1%6.1%
WACC

YNV.V WACC calculation

CategoryLowHigh
Long-term bond rate3.9%4.4%
Equity market risk premium5.1%6.1%
Adjusted beta0.250.37
Additional risk adjustments0.0%0.5%
Cost of equity5.1%7.1%
Tax rate0.0%0.0%
Debt/Equity ratio
0.010.01
Cost of debt5.0%5.0%
After-tax WACC5.1%7.1%
Selected WACC6.1%

YNV.V'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 YNV.V:

cost_of_equity (6.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.25) + 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.