JAG.TO
Jaguar Mining Inc
Price:  
2.60 
CAD
Volume:  
6,479.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JAG.TO WACC - Weighted Average Cost of Capital

The WACC of Jaguar Mining Inc (JAG.TO) is 8.8%.

The Cost of Equity of Jaguar Mining Inc (JAG.TO) is 8.95%.
The Cost of Debt of Jaguar Mining Inc (JAG.TO) is 4.25%.

Range Selected
Cost of equity 7.90% - 10.00% 8.95%
Tax rate 18.80% - 22.00% 20.40%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.8% - 9.9% 8.8%
WACC

JAG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.93 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.00%
Tax rate 18.80% 22.00%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 4.50%
After-tax WACC 7.8% 9.9%
Selected WACC 8.8%