GRAY.CN
Graycliff Exploration Ltd
Price:  
0.02 
CAD
Volume:  
23,380.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRAY.CN WACC - Weighted Average Cost of Capital

The WACC of Graycliff Exploration Ltd (GRAY.CN) is 5.1%.

The Cost of Equity of Graycliff Exploration Ltd (GRAY.CN) is 5.40%.
The Cost of Debt of Graycliff Exploration Ltd (GRAY.CN) is 5.00%.

Range Selected
Cost of equity 3.50% - 7.30% 5.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.5% - 6.7% 5.1%
WACC

GRAY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.06 0.52
Additional risk adjustments 0.0% 0.5%
Cost of equity 3.50% 7.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.2 0.2
Cost of debt 5.00% 5.00%
After-tax WACC 3.5% 6.7%
Selected WACC 5.1%