AUOZ.CN
Emperor Metals Inc
Price:  
0.12 
CAD
Volume:  
182,890.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AUOZ.CN WACC - Weighted Average Cost of Capital

The WACC of Emperor Metals Inc (AUOZ.CN) is 10.7%.

The Cost of Equity of Emperor Metals Inc (AUOZ.CN) is 10.70%.
The Cost of Debt of Emperor Metals Inc (AUOZ.CN) is 5.00%.

Range Selected
Cost of equity 9.50% - 11.90% 10.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.5% - 11.9% 10.7%
WACC

AUOZ.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.24 1.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.50% 11.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 9.5% 11.9%
Selected WACC 10.7%