LUG.TO
Lundin Gold Inc
Price:  
33.75 
CAD
Volume:  
36,562.00
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 9.0%.

The Cost of Equity of Lundin Gold Inc (LUG.TO) is 9.05%.
The Cost of Debt of Lundin Gold Inc (LUG.TO) is 11.75%.

Range Selected
Cost of equity 7.70% - 10.40% 9.05%
Tax rate 18.70% - 27.90% 23.30%
Cost of debt 8.40% - 15.10% 11.75%
WACC 7.7% - 10.4% 9.0%
WACC

LUG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.89 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.40%
Tax rate 18.70% 27.90%
Debt/Equity ratio 0.05 0.05
Cost of debt 8.40% 15.10%
After-tax WACC 7.7% 10.4%
Selected WACC 9.0%