FURY.TO
Fury Gold Mines Ltd
Price:  
0.52 
CAD
Volume:  
59,300.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FURY.TO WACC - Weighted Average Cost of Capital

The WACC of Fury Gold Mines Ltd (FURY.TO) is 10.4%.

The Cost of Equity of Fury Gold Mines Ltd (FURY.TO) is 10.40%.
The Cost of Debt of Fury Gold Mines Ltd (FURY.TO) is 5.00%.

Range Selected
Cost of equity 8.90% - 11.90% 10.40%
Tax rate 0.50% - 1.10% 0.80%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.9% - 11.9% 10.4%
WACC

FURY.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.12 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.90% 11.90%
Tax rate 0.50% 1.10%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 8.9% 11.9%
Selected WACC 10.4%

FURY.TO'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 FURY.TO:

cost_of_equity (10.40%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.12) + 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.