LUC.TO
Lucara Diamond Corp
Price:  
0.35 
CAD
Volume:  
27,258.00
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 8.2%.

The Cost of Equity of Lucara Diamond Corp (LUC.TO) is 11.40%.
The Cost of Debt of Lucara Diamond Corp (LUC.TO) is 8.75%.

Range Selected
Cost of equity 8.90% - 13.90% 11.40%
Tax rate 31.00% - 41.60% 36.30%
Cost of debt 7.60% - 9.90% 8.75%
WACC 6.9% - 9.4% 8.2%
WACC

LUC.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.11 1.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.90% 13.90%
Tax rate 31.00% 41.60%
Debt/Equity ratio 1.23 1.23
Cost of debt 7.60% 9.90%
After-tax WACC 6.9% 9.4%
Selected WACC 8.2%