The WACC of Majestic Gold Corp (MJS.V) is 8.9%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.20% | 8.85% |
| Tax rate | 35.90% - 36.90% | 36.40% |
| Cost of debt | 4.40% - 4.50% | 4.45% |
| WACC | 7.5% - 10.2% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.20% |
| Tax rate | 35.90% | 36.90% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.40% | 4.50% |
| After-tax WACC | 7.5% | 10.2% |
| Selected WACC | 8.9% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for MJS.V:
cost_of_equity (8.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.72) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.