MIN.TO
Excelsior Mining Corp
Price:  
0.17 
CAD
Volume:  
10,097.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MIN.TO WACC - Weighted Average Cost of Capital

The WACC of Excelsior Mining Corp (MIN.TO) is 8.4%.

The Cost of Equity of Excelsior Mining Corp (MIN.TO) is 7.90%.
The Cost of Debt of Excelsior Mining Corp (MIN.TO) is 12.55%.

Range Selected
Cost of equity 5.70% - 10.10% 7.90%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 18.10% 12.55%
WACC 5.5% - 11.3% 8.4%
WACC

MIN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.5 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 10.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.56 0.56
Cost of debt 7.00% 18.10%
After-tax WACC 5.5% 11.3%
Selected WACC 8.4%