CRGP WACC - Weighted Average Cost of Capital
The WACC of Calissio Resources Group Inc (CRGP) is 6.6%.
| Range | Selected | |
| Cost of equity | 35.7% - 61.2% | 48.45% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 5.8% - 7.4% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 6.93 | 10.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 35.7% | 61.2% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 14.4 | 14.4 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 5.8% | 7.4% |
| Selected WACC | 6.6% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| CRGP | Calissio Resources Group Inc | 14.4 | -162.18 | -14.09 |
| ERO.TO | Ero Copper Corp | 0.42 | 1.95 | 1.49 |
| FCX | Freeport-McMoRan Inc | 0.16 | 1.76 | 1.58 |
| III.TO | Imperial Metals Corp | 0.54 | 1.32 | 0.95 |
| JOSE.TO | Josemaria Resources Inc | 0.06 | 1.47 | 1.41 |
| MARI.TO | Marimaca Copper Corp | 0 | 0.3 | 0.3 |
| SRHI.TO | SRHI Inc | 6.48 | 1.85 | 0.32 |
| SURG.V | Surge Copper Corp | 0 | 1.51 | 1.5 |
| TKO.TO | Taseko Mines Ltd | 0.9 | 1.93 | 1.16 |
| TM.V | Trigon Metals Inc | 0.36 | 0.91 | 0.72 |
| Low | High | |
| Unlevered beta | 0.86 | 1.26 |
| Relevered beta | 9.85 | 14.51 |
| Adjusted relevered beta | 6.93 | 10.05 |
CRGP'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 CRGP:
cost_of_equity (48.45%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (6.93) + 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.