CGG.TO
China Gold International Resources Corp Ltd
Price:  
9.19 
CAD
Volume:  
24,699.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGG.TO WACC - Weighted Average Cost of Capital

The WACC of China Gold International Resources Corp Ltd (CGG.TO) is 7.8%.

The Cost of Equity of China Gold International Resources Corp Ltd (CGG.TO) is 9.50%.
The Cost of Debt of China Gold International Resources Corp Ltd (CGG.TO) is 4.75%.

Range Selected
Cost of equity 8.10% - 10.90% 9.50%
Tax rate 16.40% - 22.60% 19.50%
Cost of debt 4.00% - 5.50% 4.75%
WACC 6.7% - 8.8% 7.8%
WACC

CGG.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.95 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.90%
Tax rate 16.40% 22.60%
Debt/Equity ratio 0.44 0.44
Cost of debt 4.00% 5.50%
After-tax WACC 6.7% 8.8%
Selected WACC 7.8%