MPVD.TO
Mountain Province Diamonds Inc
Price:  
0.07 
CAD
Volume:  
80,850.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MPVD.TO WACC - Weighted Average Cost of Capital

The WACC of Mountain Province Diamonds Inc (MPVD.TO) is 6.0%.

The Cost of Equity of Mountain Province Diamonds Inc (MPVD.TO) is 37.60%.
The Cost of Debt of Mountain Province Diamonds Inc (MPVD.TO) is 5.00%.

Range Selected
Cost of equity 29.60% - 45.60% 37.60%
Tax rate 5.00% - 7.30% 6.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 6.3% 6.0%
WACC

MPVD.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 5.19 6.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 29.60% 45.60%
Tax rate 5.00% 7.30%
Debt/Equity ratio 23.72 23.72
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 6.3%
Selected WACC 6.0%

MPVD.TO's CAPM model and how its cost of Equity is calculated

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 MPVD.TO:

cost_of_equity (37.60%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (5.19) + 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.