The WACC of Battle North Gold Corp (BNAU.TO) is 10.2%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.60% | 10.20% |
| Tax rate | 4.50% - 5.50% | 5.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.8% - 11.6% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.15 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.60% |
| Tax rate | 4.50% | 5.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.8% | 11.6% |
| Selected WACC | 10.2% | |
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 BNAU.TO:
cost_of_equity (10.20%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (1.15) + 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.