FSY.TO
Forsys Metals Corp
Price:  
1.01 
CAD
Volume:  
97,469.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FSY.TO WACC - Weighted Average Cost of Capital

The WACC of Forsys Metals Corp (FSY.TO) is 7.1%.

The Cost of Equity of Forsys Metals Corp (FSY.TO) is 10.60%.
The Cost of Debt of Forsys Metals Corp (FSY.TO) is 5.00%.

Range Selected
Cost of equity 8.90% - 12.30% 10.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 8.0% 7.1%
WACC

FSY.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.1 1.32
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.90% 12.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 8.0%
Selected WACC 7.1%