BY.CN
Beyond Minerals Inc
Price:  
0.05 
CAD
Volume:  
103,150.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BY.CN WACC - Weighted Average Cost of Capital

The WACC of Beyond Minerals Inc (BY.CN) is 12.8%.

The Cost of Equity of Beyond Minerals Inc (BY.CN) is 21.85%.
The Cost of Debt of Beyond Minerals Inc (BY.CN) is 5.00%.

Range Selected
Cost of equity 19.70% - 24.00% 21.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 11.7% - 13.8% 12.8%
WACC

BY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 3.25 3.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 19.70% 24.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 11.7% 13.8%
Selected WACC 12.8%