ETR.CN WACC - Weighted Average Cost of Capital

The WACC of Etruscus Resources Corp (ETR.CN) is 6.4%.

The Cost of Equity of Etruscus Resources Corp (ETR.CN) is 6.40%.

The Cost of Debt of Etruscus Resources Corp (ETR.CN) is 5.00%.

	Range	Selected
Cost of equity	4.90% - 7.90%	6.40%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	5.00% - 5.00%	5.00%
WACC	4.9% - 7.9%	6.4%

WACC

ETR.CN WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.34	0.61

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.90%	7.90%

Tax rate	25.90%	26.50%
Debt/Equity ratio	0.01	0.01
Cost of debt	5.00%	5.00%

After-tax WACC	4.9%	7.9%


Selected WACC	6.4%

ETR.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 ETR.CN:

cost_of_equity (6.40%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.34) + 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.