FTEL.CN
First Tellurium Corp
Price:  
0.13 
CAD
Volume:  
212,150.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FTEL.CN WACC - Weighted Average Cost of Capital

The WACC of First Tellurium Corp (FTEL.CN) is 8.4%.

The Cost of Equity of First Tellurium Corp (FTEL.CN) is 8.45%.
The Cost of Debt of First Tellurium Corp (FTEL.CN) is 5.00%.

Range Selected
Cost of equity 6.90% - 10.00% 8.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.9% - 9.9% 8.4%
WACC

FTEL.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.74 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 10.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 6.9% 9.9%
Selected WACC 8.4%