CRCL.CN
Corcel Exploration Inc
Price:  
0.14 
CAD
Volume:  
23,410.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRCL.CN WACC - Weighted Average Cost of Capital

The WACC of Corcel Exploration Inc (CRCL.CN) is 3.7%.

The Cost of Equity of Corcel Exploration Inc (CRCL.CN) is 3.75%.
The Cost of Debt of Corcel Exploration Inc (CRCL.CN) is 5.00%.

Range Selected
Cost of equity 3.40% - 4.10% 3.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.5% - 3.9% 3.7%
WACC

CRCL.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.25 -0.25
Additional risk adjustments 1.5% 2.0%
Cost of equity 3.40% 4.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.5% 3.9%
Selected WACC 3.7%