GEO.TO
Geodrill Ltd
Price:  
2.22 
CAD
Volume:  
2,000.00
Isle of Man | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEO.TO WACC - Weighted Average Cost of Capital

The WACC of Geodrill Ltd (GEO.TO) is 6.3%.

The Cost of Equity of Geodrill Ltd (GEO.TO) is 6.55%.
The Cost of Debt of Geodrill Ltd (GEO.TO) is 7.55%.

Range Selected
Cost of equity 5.50% - 7.60% 6.55%
Tax rate 30.60% - 41.20% 35.90%
Cost of debt 4.10% - 11.00% 7.55%
WACC 5.1% - 7.4% 6.3%
WACC

GEO.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.44 0.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.60%
Tax rate 30.60% 41.20%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.10% 11.00%
After-tax WACC 5.1% 7.4%
Selected WACC 6.3%