EXN.TO
Excellon Resources Inc
Price:  
0.21 
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 8.7%.

The Cost of Equity of Excellon Resources Inc (EXN.TO) is 15.55%.
The Cost of Debt of Excellon Resources Inc (EXN.TO) is 5.00%.

Range Selected
Cost of equity 7.00% - 24.10% 15.55%
Tax rate 10.60% - 11.90% 11.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.5% - 12.0% 8.7%
WACC

EXN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.74 3.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 24.10%
Tax rate 10.60% 11.90%
Debt/Equity ratio 1.58 1.58
Cost of debt 5.00% 5.00%
After-tax WACC 5.5% 12.0%
Selected WACC 8.7%