G.TO
Augusta Gold Corp
Price:  
1.48 
CAD
Volume:  
8,000.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

G.TO WACC - Weighted Average Cost of Capital

The WACC of Augusta Gold Corp (G.TO) is 8.7%.

The Cost of Equity of Augusta Gold Corp (G.TO) is 10.25%.
The Cost of Debt of Augusta Gold Corp (G.TO) is 5.00%.

Range Selected
Cost of equity 9.10% - 11.40% 10.25%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.9% - 9.6% 8.7%
WACC

G.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.17 1.19
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 11.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.3 0.3
Cost of debt 5.00% 5.00%
After-tax WACC 7.9% 9.6%
Selected WACC 8.7%