NDM.TO
Northern Dynasty Minerals Ltd
Price:  
0.32 
CAD
Volume:  
53,501.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NDM.TO WACC - Weighted Average Cost of Capital

The WACC of Northern Dynasty Minerals Ltd (NDM.TO) is 9.3%.

The Cost of Equity of Northern Dynasty Minerals Ltd (NDM.TO) is 9.40%.
The Cost of Debt of Northern Dynasty Minerals Ltd (NDM.TO) is 5.00%.

Range Selected
Cost of equity 6.90% - 11.90% 9.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 11.8% 9.3%
WACC

NDM.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.7 1.24
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 11.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 11.8%
Selected WACC 9.3%