BSX.TO
Belo Sun Mining Corp
Price:  
0.05 
CAD
Volume:  
4,412,658.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BSX.TO WACC - Weighted Average Cost of Capital

The WACC of Belo Sun Mining Corp (BSX.TO) is 8.5%.

The Cost of Equity of Belo Sun Mining Corp (BSX.TO) is 13.40%.
The Cost of Debt of Belo Sun Mining Corp (BSX.TO) is 5.00%.

Range Selected
Cost of equity 11.30% - 15.50% 13.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.5% - 9.6% 8.5%
WACC

BSX.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.58 1.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.30% 15.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.5% 9.6%
Selected WACC 8.5%