GENI.CN
Genius Metals Inc
Price:  
0.14 
CAD
Volume:  
9,050.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GENI.CN WACC - Weighted Average Cost of Capital

The WACC of Genius Metals Inc (GENI.CN) is 8.4%.

The Cost of Equity of Genius Metals Inc (GENI.CN) is 8.45%.
The Cost of Debt of Genius Metals Inc (GENI.CN) is 5.00%.

Range Selected
Cost of equity 7.30% - 9.60% 8.45%
Tax rate 10.70% - 13.60% 12.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.3% - 9.5% 8.4%
WACC

GENI.CN WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.83 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.60%
Tax rate 10.70% 13.60%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 7.3% 9.5%
Selected WACC 8.4%