GEO.TO
Geodrill Ltd
Price:  
3.20 
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 7.3%.

The Cost of Equity of Geodrill Ltd (GEO.TO) is 7.70%.
The Cost of Debt of Geodrill Ltd (GEO.TO) is 7.50%.

Range Selected
Cost of equity 5.80% - 9.60% 7.70%
Tax rate 30.60% - 41.20% 35.90%
Cost of debt 4.00% - 11.00% 7.50%
WACC 5.4% - 9.2% 7.3%
WACC

GEO.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.51 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 9.60%
Tax rate 30.60% 41.20%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.00% 11.00%
After-tax WACC 5.4% 9.2%
Selected WACC 7.3%