KGL.AX WACC - Weighted Average Cost of Capital
The WACC of KGL Resources Ltd (KGL.AX) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.1% - 8.0% | 7.05% |
| Tax rate | 30.0% - 30.0% | 30% |
| Cost of debt | 4.0% - 4.6% | 4.3% |
| WACC | 6.0% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.4 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.1% | 8.0% |
| Tax rate | 30.0% | 30.0% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.0% | 4.6% |
| After-tax WACC | 6.0% | 7.9% |
| Selected WACC | 7.0% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| KGL.AX | KGL Resources Ltd | 0 | -0.06 | -0.06 |
| CTM.AX | Centaurus Metals Ltd | 0 | 0.65 | 0.65 |
| CXO.AX | Core Lithium Ltd | 0.02 | 1.57 | 1.54 |
| G1A.AX | Galena Mining Ltd | 4.81 | -0.57 | -0.13 |
| GGG.AX | Greenland Minerals Ltd | 0.01 | 0.93 | 0.92 |
| MGV.AX | Musgrave Minerals Ltd | 0 | 0.14 | 0.14 |
| MNS.AX | Magnis Energy Technologies Ltd | 3.75 | 1.15 | 0.32 |
| NVA.AX | Nova Minerals Ltd | 0.06 | -0.16 | -0.16 |
| SVY.AX | Stavely Minerals Ltd | 0.04 | 0.17 | 0.16 |
| VML.AX | Vital Metals Ltd | 0.05 | 0.05 | 0.04 |
| Low | High | |
| Unlevered beta | 0.1 | 0.22 |
| Relevered beta | 0.1 | 0.22 |
| Adjusted relevered beta | 0.4 | 0.48 |
KGL.AX'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 KGL.AX:
cost_of_equity (7.05%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.4) + 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.