MND.TO
Mandalay Resources Corp
Price:  
2.19 
CAD
Volume:  
13,370.00
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 6.4%.

The Cost of Equity of Mandalay Resources Corp (MND.TO) is 6.95%.
The Cost of Debt of Mandalay Resources Corp (MND.TO) is 5.05%.

Range Selected
Cost of equity 5.40% - 8.50% 6.95%
Tax rate 36.40% - 43.40% 39.90%
Cost of debt 4.10% - 6.00% 5.05%
WACC 5.0% - 7.8% 6.4%
WACC

MND.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.42 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.50%
Tax rate 36.40% 43.40%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.10% 6.00%
After-tax WACC 5.0% 7.8%
Selected WACC 6.4%