CO.CN
International Cobalt Corp
Price:  
0.26 
CAD
Volume:  
5,070.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CO.CN WACC - Weighted Average Cost of Capital

The WACC of International Cobalt Corp (CO.CN) is 5.4%.

The Cost of Equity of International Cobalt Corp (CO.CN) is 7.10%.
The Cost of Debt of International Cobalt Corp (CO.CN) is 5.00%.

Range Selected
Cost of equity 5.40% - 8.80% 7.10%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.6% - 6.3% 5.4%
WACC

CO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.44 0.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.80%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.6% 6.3%
Selected WACC 5.4%