MAG.TO
MAG Silver Corp
Price:  
11.52 
CAD
Volume:  
203,541.00
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 9.0%.

The Cost of Equity of MAG Silver Corp (MAG.TO) is 9.05%.
The Cost of Debt of MAG Silver Corp (MAG.TO) is 5.00%.

Range Selected
Cost of equity 6.20% - 11.90% 9.05%
Tax rate 10.70% - 16.40% 13.55%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.2% - 11.9% 9.0%
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 0.57 1.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 11.90%
Tax rate 10.70% 16.40%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 6.2% 11.9%
Selected WACC 9.0%