AEM.TO
Agnico Eagle Mines Ltd
Price:  
121.30 
CAD
Volume:  
233,431.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AEM.TO WACC - Weighted Average Cost of Capital

The WACC of Agnico Eagle Mines Ltd (AEM.TO) is 9.0%.

The Cost of Equity of Agnico Eagle Mines Ltd (AEM.TO) is 9.35%.
The Cost of Debt of Agnico Eagle Mines Ltd (AEM.TO) is 4.65%.

Range Selected
Cost of equity 7.70% - 11.00% 9.35%
Tax rate 34.90% - 37.50% 36.20%
Cost of debt 4.00% - 5.30% 4.65%
WACC 7.4% - 10.6% 9.0%
WACC

AEM.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.88 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 11.00%
Tax rate 34.90% 37.50%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 5.30%
After-tax WACC 7.4% 10.6%
Selected WACC 9.0%