FIL.TO
Filo Mining Corp
Price:  
32.33 
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 9.6%.

The Cost of Equity of Filo Mining Corp (FIL.TO) is 15.60%.
The Cost of Debt of Filo Mining Corp (FIL.TO) is 5.00%.

Range Selected
Cost of equity 13.60% - 17.60% 15.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.7% - 10.6% 9.6%
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 2.05 2.2
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.60% 17.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 8.7% 10.6%
Selected WACC 9.6%