EXN.TO
Excellon Resources Inc
Price:  
0.09 
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 9.4%.

The Cost of Equity of Excellon Resources Inc (EXN.TO) is 16.70%.
The Cost of Debt of Excellon Resources Inc (EXN.TO) is 5.00%.

Range Selected
Cost of equity 12.70% - 20.70% 16.70%
Tax rate 10.60% - 11.90% 11.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.8% - 10.9% 9.4%
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 1.88 2.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.70% 20.70%
Tax rate 10.60% 11.90%
Debt/Equity ratio 1.5 1.5
Cost of debt 5.00% 5.00%
After-tax WACC 7.8% 10.9%
Selected WACC 9.4%