GPO.CN
Gold Port Corp
Price:  
0.04 
CAD
Volume:  
36,040.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPO.CN WACC - Weighted Average Cost of Capital

The WACC of Gold Port Corp (GPO.CN) is 7.2%.

The Cost of Equity of Gold Port Corp (GPO.CN) is 10.75%.
The Cost of Debt of Gold Port Corp (GPO.CN) is 5.00%.

Range Selected
Cost of equity 8.80% - 12.70% 10.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 8.2% 7.2%
WACC

GPO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.11 1.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 12.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 8.2%
Selected WACC 7.2%