The WACC of Excellon Resources Inc (EXN.TO) is 9.5%.
Range | Selected | |
Cost of equity | 12.50% - 20.50% | 16.50% |
Tax rate | 10.60% - 11.90% | 11.25% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.8% - 11.2% | 9.5% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.82 | 2.69 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 12.50% | 20.50% |
Tax rate | 10.60% | 11.90% |
Debt/Equity ratio | 1.37 | 1.37 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.8% | 11.2% |
Selected WACC | 9.5% | |