BLLG.CN
Blue Lagoon Resources Inc
Price:  
0.45 
CAD
Volume:  
67,000.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BLLG.CN WACC - Weighted Average Cost of Capital

The WACC of Blue Lagoon Resources Inc (BLLG.CN) is 7.6%.

The Cost of Equity of Blue Lagoon Resources Inc (BLLG.CN) is 11.55%.
The Cost of Debt of Blue Lagoon Resources Inc (BLLG.CN) is 5.00%.

Range Selected
Cost of equity 9.70% - 13.40% 11.55%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.7% - 8.5% 7.6%
WACC

BLLG.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.29 1.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 13.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.7% 8.5%
Selected WACC 7.6%