GPO.CN
Gold Port Corp
Price:  
0.07 
CAD
Volume:  
24,630.00
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 6.3%.

The Cost of Equity of Gold Port Corp (GPO.CN) is 8.90%.
The Cost of Debt of Gold Port Corp (GPO.CN) is 5.00%.

Range Selected
Cost of equity 6.70% - 11.10% 8.90%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 7.4% 6.3%
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 0.7 1.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 11.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 7.4%
Selected WACC 6.3%