KRN.TO
Karnalyte Resources Inc
Price:  
0.20 
CAD
Volume:  
166,824.00
Canada | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KRN.TO WACC - Weighted Average Cost of Capital

The WACC of Karnalyte Resources Inc (KRN.TO) is 6.5%.

The Cost of Equity of Karnalyte Resources Inc (KRN.TO) is 9.30%.
The Cost of Debt of Karnalyte Resources Inc (KRN.TO) is 5.00%.

Range Selected
Cost of equity 8.00% - 10.60% 9.30%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.2% 6.5%
WACC

KRN.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.8 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.2%
Selected WACC 6.5%