GFM.L
Griffin Mining Ltd
Price:  
144.00 
GBP
Volume:  
57,777.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GFM.L WACC - Weighted Average Cost of Capital

The WACC of Griffin Mining Ltd (GFM.L) is 9.0%.

The Cost of Equity of Griffin Mining Ltd (GFM.L) is 8.95%.
The Cost of Debt of Griffin Mining Ltd (GFM.L) is 13.30%.

Range Selected
Cost of equity 7.90% - 10.00% 8.95%
Tax rate 38.30% - 42.40% 40.35%
Cost of debt 4.60% - 22.00% 13.30%
WACC 7.9% - 10.0% 9.0%
WACC

GFM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.66 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.00%
Tax rate 38.30% 42.40%
Debt/Equity ratio 0 0
Cost of debt 4.60% 22.00%
After-tax WACC 7.9% 10.0%
Selected WACC 9.0%