GMET.L
Golden Metal Resources PLC
Price:  
30.00 
GBP
Volume:  
130,874.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GMET.L WACC - Weighted Average Cost of Capital

The WACC of Golden Metal Resources PLC (GMET.L) is 5.1%.

The Cost of Equity of Golden Metal Resources PLC (GMET.L) is 6.15%.
The Cost of Debt of Golden Metal Resources PLC (GMET.L) is 5.00%.

Range Selected
Cost of equity 4.40% - 7.90% 6.15%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.2% - 6.0% 5.1%
WACC

GMET.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta -0.01 0.34
Additional risk adjustments 0.5% 1.0%
Cost of equity 4.40% 7.90%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.2% 6.0%
Selected WACC 5.1%