EXN.TO
Excellon Resources Inc
Price:  
0.20 
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 9.2%.

The Cost of Equity of Excellon Resources Inc (EXN.TO) is 12.95%.
The Cost of Debt of Excellon Resources Inc (EXN.TO) is 5.00%.

Range Selected
Cost of equity 6.80% - 19.10% 12.95%
Tax rate 10.60% - 11.90% 11.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 12.6% 9.2%
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 0.69 2.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 19.10%
Tax rate 10.60% 11.90%
Debt/Equity ratio 0.8 0.8
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 12.6%
Selected WACC 9.2%