MAG.TO
MAG Silver Corp
Price:  
23.28 
CAD
Volume:  
40,310.00
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 9.9%.

The Cost of Equity of MAG Silver Corp (MAG.TO) is 9.95%.
The Cost of Debt of MAG Silver Corp (MAG.TO) is 5.00%.

Range Selected
Cost of equity 8.20% - 11.70% 9.95%
Tax rate 7.30% - 13.00% 10.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.2% - 11.7% 9.9%
WACC

MAG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.99 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 11.70%
Tax rate 7.30% 13.00%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 8.2% 11.7%
Selected WACC 9.9%