MOZ.TO
Marathon Gold Corp
Price:  
0.81 
CAD
Volume:  
1,174,934.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MOZ.TO WACC - Weighted Average Cost of Capital

The WACC of Marathon Gold Corp (MOZ.TO) is 9.8%.

The Cost of Equity of Marathon Gold Corp (MOZ.TO) is 10.20%.
The Cost of Debt of Marathon Gold Corp (MOZ.TO) is 5.00%.

Range Selected
Cost of equity 8.40% - 12.00% 10.20%
Tax rate 4.10% - 12.20% 8.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.1% - 11.4% 9.8%
WACC

MOZ.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.01 1.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 12.00%
Tax rate 4.10% 12.20%
Debt/Equity ratio 0.09 0.09
Cost of debt 5.00% 5.00%
After-tax WACC 8.1% 11.4%
Selected WACC 9.8%