CG.TO
Centerra Gold Inc
Price:  
9.37 
CAD
Volume:  
440,866.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CG.TO WACC - Weighted Average Cost of Capital

The WACC of Centerra Gold Inc (CG.TO) is 9.7%.

The Cost of Equity of Centerra Gold Inc (CG.TO) is 9.75%.
The Cost of Debt of Centerra Gold Inc (CG.TO) is 5.00%.

Range Selected
Cost of equity 8.60% - 10.90% 9.75%
Tax rate 9.40% - 36.10% 22.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.6% - 10.9% 9.7%
WACC

CG.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.05 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 10.90%
Tax rate 9.40% 36.10%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 8.6% 10.9%
Selected WACC 9.7%