The WACC of Blue Lagoon Resources Inc (BLLG.CN) is 7.7%.
Range | Selected | |
Cost of equity | 9.20% - 14.20% | 11.70% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.4% - 9.0% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.18 | 1.65 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.20% | 14.20% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.4% | 9.0% |
Selected WACC | 7.7% | |