FIL.TO
Filo Mining Corp
Price:  
31.94 
CAD
Volume:  
51,131.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FIL.TO WACC - Weighted Average Cost of Capital

The WACC of Filo Mining Corp (FIL.TO) is 9.7%.

The Cost of Equity of Filo Mining Corp (FIL.TO) is 15.70%.
The Cost of Debt of Filo Mining Corp (FIL.TO) is 5.00%.

Range Selected
Cost of equity 13.70% - 17.70% 15.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.7% - 10.7% 9.7%
WACC

FIL.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.07 2.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.70% 17.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.7% 10.7%
Selected WACC 9.7%