AOT.TO WACC - Weighted Average Cost of Capital

The WACC of Ascot Resources Ltd (AOT.TO) is 7.8%.

The Cost of Equity of Ascot Resources Ltd (AOT.TO) is 13.55%.

The Cost of Debt of Ascot Resources Ltd (AOT.TO) is 5.50%.

	Range	Selected
Cost of equity	11.30% - 15.80%	13.55%
Tax rate	2.30% - 5.00%	3.65%
Cost of debt	4.00% - 7.00%	5.50%
WACC	6.2% - 9.5%	7.8%

WACC

AOT.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.6	1.92

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.30%	15.80%

Tax rate	2.30%	5.00%
Debt/Equity ratio	2.25	2.25
Cost of debt	4.00%	7.00%

After-tax WACC	6.2%	9.5%


Selected WACC	7.8%

AOT.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 AOT.TO:

cost_of_equity (13.55%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.6) + 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.