FOX.CN WACC - Weighted Average Cost of Capital
The WACC of Fox River Resources Corp (FOX.CN) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.3% - 10.8% | 8.55% |
| Tax rate | 25.9% - 26.5% | 26.2% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 5.0% - 7.2% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.3% | 10.8% |
| Tax rate | 25.9% | 26.5% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 5.0% | 7.2% |
| Selected WACC | 6.1% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| FOX.CN | Fox River Resources Corp | 0.97 | -0.76 | -0.44 |
| AL.V | Alx Resources Corp | 0.01 | -0.66 | -0.66 |
| CEM.V | Constantine Metal Resources Ltd | 0.07 | 1.4 | 1.33 |
| EV.V | Erin Ventures Inc | 0.01 | -0.39 | -0.39 |
| LBC.V | Libero Copper & Gold Corp | 0.03 | 0.65 | 0.64 |
| LION.CN | Global Li-Ion Graphite Corp | 0.57 | -0.88 | -0.62 |
| MLY.V | American CuMo Mining Corp | 1.09 | 1.05 | 0.58 |
| RG.V | Romios Gold Resources Inc | 0.02 | 0.77 | 0.76 |
| VIO.V | Vior Inc | 0 | 0.68 | 0.68 |
| VONE.V | Vanadium One Iron Corp | 0.29 | 1.45 | 1.2 |
| VTT.V | Vendetta Mining Corp | 0.02 | -0.25 | -0.25 |
| Low | High | |
| Unlevered beta | -0.25 | 0.64 |
| Relevered beta | 0.43 | 1.13 |
| Adjusted relevered beta | 0.62 | 1.09 |
FOX.CN'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 FOX.CN:
cost_of_equity (8.55%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.62) + 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.