EXN.TO
Excellon Resources Inc
Price:  
0.10 
CAD
Volume:  
325,355.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXN.TO WACC - Weighted Average Cost of Capital

The WACC of Excellon Resources Inc (EXN.TO) is 7.6%.

The Cost of Equity of Excellon Resources Inc (EXN.TO) is 11.75%.
The Cost of Debt of Excellon Resources Inc (EXN.TO) is 5.00%.

Range Selected
Cost of equity 8.10% - 15.40% 11.75%
Tax rate 10.60% - 11.90% 11.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 9.2% 7.6%
WACC

EXN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.97 1.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 15.40%
Tax rate 10.60% 11.90%
Debt/Equity ratio 1.31 1.31
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 9.2%
Selected WACC 7.6%