ZENA.TO
Zenabis Global Inc
Price:  
0.15 
CAD
Volume:  
7,066,830.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ZENA.TO WACC - Weighted Average Cost of Capital

The WACC of Zenabis Global Inc (ZENA.TO) is 5.5%.

The Cost of Equity of Zenabis Global Inc (ZENA.TO) is 6.35%.
The Cost of Debt of Zenabis Global Inc (ZENA.TO) is 5.00%.

Range Selected
Cost of equity 5.20% - 7.50% 6.35%
Tax rate 7.70% - 19.30% 13.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 6.0% 5.5%
WACC

ZENA.TO WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.4 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 7.50%
Tax rate 7.70% 19.30%
Debt/Equity ratio 0.77 0.77
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 6.0%
Selected WACC 5.5%

ZENA.TO'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 ZENA.TO:

cost_of_equity (6.35%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (0.4) + 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.