F.V
Fiore Gold Ltd
Price:  
1.40 
CAD
Volume:  
99,020.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

F.V WACC - Weighted Average Cost of Capital

The WACC of Fiore Gold Ltd (F.V) is 9.0%.

The Cost of Equity of Fiore Gold Ltd (F.V) is 9.10%.
The Cost of Debt of Fiore Gold Ltd (F.V) is 4.25%.

Range Selected
Cost of equity 7.70% - 10.50% 9.10%
Tax rate 4.00% - 12.70% 8.35%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.7% - 10.3% 9.0%
WACC

F.V WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.97 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.50%
Tax rate 4.00% 12.70%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 4.50%
After-tax WACC 7.7% 10.3%
Selected WACC 9.0%

F.V's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for F.V:

cost_of_equity (9.10%) = risk_free_rate (3.45%) + equity_risk_premium (5.20%) * adjusted_beta (0.97) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.