CMT.CN
Cullinan Metals Corp
Price:  
0.02 
CAD
Volume:  
45,600.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMT.CN WACC - Weighted Average Cost of Capital

The WACC of Cullinan Metals Corp (CMT.CN) is 4.2%.

The Cost of Equity of Cullinan Metals Corp (CMT.CN) is 4.70%.
The Cost of Debt of Cullinan Metals Corp (CMT.CN) is 5.00%.

Range Selected
Cost of equity 4.10% - 5.30% 4.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.9% - 4.5% 4.2%
WACC

CMT.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.19 0.19
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.10% 5.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.9% 4.5%
Selected WACC 4.2%