MUZU.CN
Muzhu Mining Ltd
Price:  
0.07 
CAD
Volume:  
93,300.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MUZU.CN WACC - Weighted Average Cost of Capital

The WACC of Muzhu Mining Ltd (MUZU.CN) is 17.3%.

The Cost of Equity of Muzhu Mining Ltd (MUZU.CN) is 30.95%.
The Cost of Debt of Muzhu Mining Ltd (MUZU.CN) is 5.00%.

Range Selected
Cost of equity 28.00% - 33.90% 30.95%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 15.9% - 18.8% 17.3%
WACC

MUZU.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 4.87 4.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 28.00% 33.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 15.9% 18.8%
Selected WACC 17.3%