GWMO.L
Great Western Mining Corporation PLC
Price:  
0.98 
GBP
Volume:  
2,683,484.00
Ireland | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GWMO.L WACC - Weighted Average Cost of Capital

The WACC of Great Western Mining Corporation PLC (GWMO.L) is 7.2%.

The Cost of Equity of Great Western Mining Corporation PLC (GWMO.L) is 10.35%.
The Cost of Debt of Great Western Mining Corporation PLC (GWMO.L) is 5.00%.

Range Selected
Cost of equity 7.90% - 12.80% 10.35%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 8.4% 7.2%
WACC

GWMO.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.66 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 12.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 8.4%
Selected WACC 7.2%

GWMO.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for GWMO.L:

cost_of_equity (10.35%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.66) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.