LUG.TO
Lundin Gold Inc
Price:  
19.69 
CAD
Volume:  
250,031.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUG.TO WACC - Weighted Average Cost of Capital

The WACC of Lundin Gold Inc (LUG.TO) is 9.1%.

The Cost of Equity of Lundin Gold Inc (LUG.TO) is 9.20%.
The Cost of Debt of Lundin Gold Inc (LUG.TO) is 9.95%.

Range Selected
Cost of equity 7.90% - 10.50% 9.20%
Tax rate 18.70% - 27.90% 23.30%
Cost of debt 4.80% - 15.10% 9.95%
WACC 7.6% - 10.5% 9.1%
WACC

LUG.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.9 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.50%
Tax rate 18.70% 27.90%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.80% 15.10%
After-tax WACC 7.6% 10.5%
Selected WACC 9.1%