AEM.TO
Agnico Eagle Mines Ltd
Price:  
94.07 
CAD
Volume:  
1,053,904.00
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 9.1%.

The Cost of Equity of Agnico Eagle Mines Ltd (AEM.TO) is 9.55%.
The Cost of Debt of Agnico Eagle Mines Ltd (AEM.TO) is 4.65%.

Range Selected
Cost of equity 8.40% - 10.70% 9.55%
Tax rate 34.90% - 37.50% 36.20%
Cost of debt 4.00% - 5.30% 4.65%
WACC 8.0% - 10.3% 9.1%
WACC

AEM.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 10.70%
Tax rate 34.90% 37.50%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 5.30%
After-tax WACC 8.0% 10.3%
Selected WACC 9.1%