CG.TO
Centerra Gold Inc
Price:  
9.27 
CAD
Volume:  
193,308.00
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 11.1%.

The Cost of Equity of Centerra Gold Inc (CG.TO) is 11.20%.
The Cost of Debt of Centerra Gold Inc (CG.TO) is 5.00%.

Range Selected
Cost of equity 9.90% - 12.50% 11.20%
Tax rate 9.40% - 36.10% 22.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.8% - 12.4% 11.1%
WACC

CG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.32 1.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 12.50%
Tax rate 9.40% 36.10%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 9.8% 12.4%
Selected WACC 11.1%