CXC.CN
CMX Gold and Silver Corp
Price:  
0.08 
CAD
Volume:  
11,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CXC.CN WACC - Weighted Average Cost of Capital

The WACC of CMX Gold and Silver Corp (CXC.CN) is 9.1%.

The Cost of Equity of CMX Gold and Silver Corp (CXC.CN) is 9.35%.
The Cost of Debt of CMX Gold and Silver Corp (CXC.CN) is 5.00%.

Range Selected
Cost of equity 7.10% - 11.60% 9.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.0% - 11.2% 9.1%
WACC

CXC.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.78 1.21
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 11.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.05 0.05
Cost of debt 5.00% 5.00%
After-tax WACC 7.0% 11.2%
Selected WACC 9.1%