GSRI.CN
Golden Shield Resources Inc
Price:  
0.30 
CAD
Volume:  
581,930.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GSRI.CN WACC - Weighted Average Cost of Capital

The WACC of Golden Shield Resources Inc (GSRI.CN) is 17.1%.

The Cost of Equity of Golden Shield Resources Inc (GSRI.CN) is 30.60%.
The Cost of Debt of Golden Shield Resources Inc (GSRI.CN) is 5.00%.

Range Selected
Cost of equity 27.70% - 33.50% 30.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 15.7% - 18.6% 17.1%
WACC

GSRI.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 4.81 4.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 27.70% 33.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 15.7% 18.6%
Selected WACC 17.1%