MND.TO
Mandalay Resources Corp
Price:  
4.16 
CAD
Volume:  
8,310.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MND.TO WACC - Weighted Average Cost of Capital

The WACC of Mandalay Resources Corp (MND.TO) is 8.9%.

The Cost of Equity of Mandalay Resources Corp (MND.TO) is 9.40%.
The Cost of Debt of Mandalay Resources Corp (MND.TO) is 5.00%.

Range Selected
Cost of equity 8.20% - 10.60% 9.40%
Tax rate 36.40% - 43.40% 39.90%
Cost of debt 4.00% - 6.00% 5.00%
WACC 7.8% - 10.0% 8.9%
WACC

MND.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 10.60%
Tax rate 36.40% 43.40%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 6.00%
After-tax WACC 7.8% 10.0%
Selected WACC 8.9%