FR.TO
First Majestic Silver Corp
Price:  
10.16 
CAD
Volume:  
509,984.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FR.TO WACC - Weighted Average Cost of Capital

The WACC of First Majestic Silver Corp (FR.TO) is 9.8%.

The Cost of Equity of First Majestic Silver Corp (FR.TO) is 10.50%.
The Cost of Debt of First Majestic Silver Corp (FR.TO) is 5.50%.

Range Selected
Cost of equity 7.80% - 13.20% 10.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.3% - 12.3% 9.8%
WACC

FR.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.89 1.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 13.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.00% 7.00%
After-tax WACC 7.3% 12.3%
Selected WACC 9.8%