LUX.CN
Newlox Gold Ventures Corp
Price:  
0.10 
CAD
Volume:  
58,675.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUX.CN WACC - Weighted Average Cost of Capital

The WACC of Newlox Gold Ventures Corp (LUX.CN) is 8.5%.

The Cost of Equity of Newlox Gold Ventures Corp (LUX.CN) is 9.25%.
The Cost of Debt of Newlox Gold Ventures Corp (LUX.CN) is 5.00%.

Range Selected
Cost of equity 7.50% - 11.00% 9.25%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.9% - 10.0% 8.5%
WACC

LUX.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.82 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 11.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.16 0.16
Cost of debt 5.00% 5.00%
After-tax WACC 6.9% 10.0%
Selected WACC 8.5%