CS.TO
Capstone Mining Corp
Price:  
8.14 
CAD
Volume:  
754,342.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CS.TO WACC - Weighted Average Cost of Capital

The WACC of Capstone Mining Corp (CS.TO) is 7.7%.

The Cost of Equity of Capstone Mining Corp (CS.TO) is 8.50%.
The Cost of Debt of Capstone Mining Corp (CS.TO) is 8.90%.

Range Selected
Cost of equity 5.70% - 11.30% 8.50%
Tax rate 34.10% - 43.00% 38.55%
Cost of debt 4.00% - 13.80% 8.90%
WACC 4.9% - 10.5% 7.7%
WACC

CS.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.49 1.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 11.30%
Tax rate 34.10% 43.00%
Debt/Equity ratio 0.32 0.32
Cost of debt 4.00% 13.80%
After-tax WACC 4.9% 10.5%
Selected WACC 7.7%