CG.TO
Centerra Gold Inc
Price:  
6.91 
CAD
Volume:  
151,824.00
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 9.5%.

The Cost of Equity of Centerra Gold Inc (CG.TO) is 9.60%.
The Cost of Debt of Centerra Gold Inc (CG.TO) is 5.00%.

Range Selected
Cost of equity 8.30% - 10.90% 9.60%
Tax rate 9.40% - 12.50% 10.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.2% - 10.8% 9.5%
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 0.98 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 10.90%
Tax rate 9.40% 12.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 8.2% 10.8%
Selected WACC 9.5%