MAG.TO
MAG Silver Corp
Price:  
17.44 
CAD
Volume:  
585,480.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAG.TO WACC - Weighted Average Cost of Capital

The WACC of MAG Silver Corp (MAG.TO) is 8.3%.

The Cost of Equity of MAG Silver Corp (MAG.TO) is 8.25%.
The Cost of Debt of MAG Silver Corp (MAG.TO) is 5.00%.

Range Selected
Cost of equity 6.00% - 10.50% 8.25%
Tax rate 7.30% - 13.00% 10.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 10.5% 8.3%
WACC

MAG.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.53 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 10.50%
Tax rate 7.30% 13.00%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 10.5%
Selected WACC 8.3%