LUC.TO
Lucara Diamond Corp
Price:  
0.55 
CAD
Volume:  
22,515.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUC.TO WACC - Weighted Average Cost of Capital

The WACC of Lucara Diamond Corp (LUC.TO) is 7.7%.

The Cost of Equity of Lucara Diamond Corp (LUC.TO) is 9.60%.
The Cost of Debt of Lucara Diamond Corp (LUC.TO) is 8.35%.

Range Selected
Cost of equity 7.90% - 11.30% 9.60%
Tax rate 31.00% - 41.60% 36.30%
Cost of debt 6.80% - 9.90% 8.35%
WACC 6.5% - 8.8% 7.7%
WACC

LUC.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.94 1.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 11.30%
Tax rate 31.00% 41.60%
Debt/Equity ratio 0.79 0.79
Cost of debt 6.80% 9.90%
After-tax WACC 6.5% 8.8%
Selected WACC 7.7%