LION.CN
Global Li-Ion Graphite Corp
Price:  
0.02 
CAD
Volume:  
60,400.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LION.CN WACC - Weighted Average Cost of Capital

The WACC of Global Li-Ion Graphite Corp (LION.CN) is 4.3%.

The Cost of Equity of Global Li-Ion Graphite Corp (LION.CN) is 4.60%.
The Cost of Debt of Global Li-Ion Graphite Corp (LION.CN) is 5.00%.

Range Selected
Cost of equity 3.20% - 6.00% 4.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.3% - 5.4% 4.3%
WACC

LION.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.09 0.22
Additional risk adjustments 0.5% 1.0%
Cost of equity 3.20% 6.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.4 0.4
Cost of debt 5.00% 5.00%
After-tax WACC 3.3% 5.4%
Selected WACC 4.3%