GEO.TO
Geodrill Ltd
Price:  
1.72 
CAD
Volume:  
12,700.00
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 8.8%.

The Cost of Equity of Geodrill Ltd (GEO.TO) is 9.25%.
The Cost of Debt of Geodrill Ltd (GEO.TO) is 6.65%.

Range Selected
Cost of equity 7.50% - 11.00% 9.25%
Tax rate 30.60% - 46.10% 38.35%
Cost of debt 4.30% - 9.00% 6.65%
WACC 7.1% - 10.5% 8.8%
WACC

GEO.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.71 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 11.00%
Tax rate 30.60% 46.10%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.30% 9.00%
After-tax WACC 7.1% 10.5%
Selected WACC 8.8%