CBI.V
Colibri Resource Corp
Price:  
0.03 
CAD
Volume:  
249,164.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBI.V WACC - Weighted Average Cost of Capital

The WACC of Colibri Resource Corp (CBI.V) is 6.1%.

The Cost of Equity of Colibri Resource Corp (CBI.V) is 7.45%.
The Cost of Debt of Colibri Resource Corp (CBI.V) is 5.00%.

Range Selected
Cost of equity 5.60% - 9.30% 7.45%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 7.3% 6.1%
WACC

CBI.V WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 9.30%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.53 0.53
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 7.3%
Selected WACC 6.1%

CBI.V's CAPM model and how its cost of Equity is calculated

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 CBI.V:

cost_of_equity (7.45%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.35) + 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.