EBR.CN
Eagle Bay Resources Corp
Price:  
0.83 
CAD
Volume:  
10,300.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EBR.CN WACC - Weighted Average Cost of Capital

The WACC of Eagle Bay Resources Corp (EBR.CN) is 17.8%.

The Cost of Equity of Eagle Bay Resources Corp (EBR.CN) is 31.85%.
The Cost of Debt of Eagle Bay Resources Corp (EBR.CN) is 5.00%.

Range Selected
Cost of equity 28.80% - 34.90% 31.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 16.3% - 19.3% 17.8%
WACC

EBR.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 5.01 5.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 28.80% 34.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 16.3% 19.3%
Selected WACC 17.8%

EBR.CN'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 EBR.CN:

cost_of_equity (31.85%) = risk_free_rate (3.55%) + equity_risk_premium (5.60%) * adjusted_beta (5.01) + 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.