BURY.CN
Burrell Resources Inc
Price:  
0.10 
CAD
Volume:  
7,350.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BURY.CN WACC - Weighted Average Cost of Capital

The WACC of Burrell Resources Inc (BURY.CN) is 3.4%.

The Cost of Equity of Burrell Resources Inc (BURY.CN) is 3.00%.
The Cost of Debt of Burrell Resources Inc (BURY.CN) is 5.00%.

Range Selected
Cost of equity 2.70% - 3.30% 3.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.5% - 3.2% 3.4%
WACC

BURY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -1.63 -1.63
Additional risk adjustments 8.5% 9.0%
Cost of equity 2.70% 3.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.5% 3.2%
Selected WACC 3.4%