LUN.TO
Lundin Mining Corp
Price:  
12.26 
CAD
Volume:  
638,772.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUN.TO WACC - Weighted Average Cost of Capital

The WACC of Lundin Mining Corp (LUN.TO) is 8.0%.

The Cost of Equity of Lundin Mining Corp (LUN.TO) is 8.15%.
The Cost of Debt of Lundin Mining Corp (LUN.TO) is 10.85%.

Range Selected
Cost of equity 6.20% - 10.10% 8.15%
Tax rate 29.60% - 34.20% 31.90%
Cost of debt 4.20% - 17.50% 10.85%
WACC 5.6% - 10.3% 8.0%
WACC

LUN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.6 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 10.10%
Tax rate 29.60% 34.20%
Debt/Equity ratio 0.23 0.23
Cost of debt 4.20% 17.50%
After-tax WACC 5.6% 10.3%
Selected WACC 8.0%