CBK.CN
Copperbank Resources Corp
Price:  
0.88 
CAD
Volume:  
58,740.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBK.CN WACC - Weighted Average Cost of Capital

The WACC of Copperbank Resources Corp (CBK.CN) is 9.1%.

The Cost of Equity of Copperbank Resources Corp (CBK.CN) is 9.20%.
The Cost of Debt of Copperbank Resources Corp (CBK.CN) is 5.00%.

Range Selected
Cost of equity 7.80% - 10.60% 9.20%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.7% - 10.5% 9.1%
WACC

CBK.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.93 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.60%
Tax rate 26.50% 26.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 7.7% 10.5%
Selected WACC 9.1%

CBK.CN'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 CBK.CN:

cost_of_equity (9.20%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (0.93) + 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.