Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • CO.CN
    International Cobalt Corp
    Price:  
    0.26 
    CAD
    Volume:  
    5,070
    Canada | Metals & Mining
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Trading Multiples
    Peter Lynch Fair Value
    Dividend Discount Model
    WACC
    Similar Stocks to CO.CN
    VOY.CN
    Voyageur Mineral Explorers Corp
    SGRO.CN
    Sierra Growth Corp
    CMD.V
    Commander Resources Ltd
    PRO.V
    Pershimex Resources Corp

    CO.CN WACC - Weighted Average Cost of Capital

    The WACC of International Cobalt Corp (CO.CN) is 5.6%.

    The Cost of Equity of International Cobalt Corp (CO.CN) is 7.5%.
    The Cost of Debt of International Cobalt Corp (CO.CN) is 5%.

    RangeSelected
    Cost of equity5.6% - 9.4%7.5%
    Tax rate25.9% - 26.5%26.2%
    Cost of debt5.0% - 5.0%5%
    WACC4.7% - 6.6%5.6%
    WACC

    CO.CN WACC calculation

    CategoryLowHigh
    Long-term bond rate3.2%3.7%
    Equity market risk premium5.1%6.1%
    Adjusted beta0.490.86
    Additional risk adjustments0.0%0.5%
    Cost of equity5.6%9.4%
    Tax rate25.9%26.5%
    Debt/Equity ratio
    		11
    Cost of debt5.0%5.0%
    After-tax WACC4.7%6.6%
    Selected WACC5.6%

    CO.CN's CAPM model and how its cost of Equity is calculated

    The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

    This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

    Here’s how we figure out the cost of equity for CO.CN:

    cost_of_equity (7.50%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.49) + risk_adjustments (0.25%)

    We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.