CS.TO
Capstone Mining Corp
Price:  
9.31 
CAD
Volume:  
2,516,211.00
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 6.1%.

The Cost of Equity of Capstone Mining Corp (CS.TO) is 6.05%.
The Cost of Debt of Capstone Mining Corp (CS.TO) is 10.40%.

Range Selected
Cost of equity 5.10% - 7.00% 6.05%
Tax rate 34.10% - 43.00% 38.55%
Cost of debt 7.00% - 13.80% 10.40%
WACC 5.0% - 7.2% 6.1%
WACC

CS.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 7.00%
Tax rate 34.10% 43.00%
Debt/Equity ratio 0.28 0.28
Cost of debt 7.00% 13.80%
After-tax WACC 5.0% 7.2%
Selected WACC 6.1%