DTRC
Dakota Territory Resource Corp
Price:  
5.00 
USD
Volume:  
12,710.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DTRC WACC - Weighted Average Cost of Capital

The WACC of Dakota Territory Resource Corp (DTRC) is 6.6%.

The Cost of Equity of Dakota Territory Resource Corp (DTRC) is 6.65%.
The Cost of Debt of Dakota Territory Resource Corp (DTRC) is 5.00%.

Range Selected
Cost of equity 5.00% - 8.30% 6.65%
Tax rate 27.00% - 27.00% 27.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 8.3% 6.6%
WACC

DTRC WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 0.43 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 8.30%
Tax rate 27.00% 27.00%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 8.3%
Selected WACC 6.6%

DTRC'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 DTRC:

cost_of_equity (6.65%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (0.43) + 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.