EFR.TO
Energy Fuels Inc
Price:  
8.97 
CAD
Volume:  
361,276.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EFR.TO WACC - Weighted Average Cost of Capital

The WACC of Energy Fuels Inc (EFR.TO) is 8.4%.

The Cost of Equity of Energy Fuels Inc (EFR.TO) is 11.55%.
The Cost of Debt of Energy Fuels Inc (EFR.TO) is 7.00%.

Range Selected
Cost of equity 9.20% - 13.90% 11.55%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.2% - 9.5% 8.4%
WACC

EFR.TO WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 4.7% 5.7%
Adjusted beta 1.42 1.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 13.90%
Tax rate 26.50% 26.50%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 7.2% 9.5%
Selected WACC 8.4%