NB.TO
NioCorp Developments Ltd
Price:  
3.43 
CAD
Volume:  
3,071.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NB.TO WACC - Weighted Average Cost of Capital

The WACC of NioCorp Developments Ltd (NB.TO) is 9.4%.

The Cost of Equity of NioCorp Developments Ltd (NB.TO) is 10.05%.
The Cost of Debt of NioCorp Developments Ltd (NB.TO) is 5.00%.

Range Selected
Cost of equity 8.00% - 12.10% 10.05%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 11.2% 9.4%
WACC

NB.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.94 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 12.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.12 0.12
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 11.2%
Selected WACC 9.4%