The WACC of Li-Metal Corp (LIM.CN) is 9.8%.
Range | Selected | |
Cost of equity | 8.60% - 12.10% | 10.35% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 8.2% - 11.4% | 9.8% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.07 | 1.31 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.60% | 12.10% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 0.09 | 0.09 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 8.2% | 11.4% |
Selected WACC | 9.8% | |