The WACC of Green Block Mining Corp. (GBMC.CN) is 16.0%.
Range | Selected | |
Cost of equity | 26.00% - 31.50% | 28.75% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 14.7% - 17.3% | 16.0% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 4.48 | 4.48 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 26.00% | 31.50% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1.04 | 1.04 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 14.7% | 17.3% |
Selected WACC | 16.0% | |