NGD.TO
New Gold Inc
Price:  
3.80 
CAD
Volume:  
341,274.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NGD.TO WACC - Weighted Average Cost of Capital

The WACC of New Gold Inc (NGD.TO) is 9.3%.

The Cost of Equity of New Gold Inc (NGD.TO) is 9.75%.
The Cost of Debt of New Gold Inc (NGD.TO) is 7.15%.

Range Selected
Cost of equity 7.90% - 11.60% 9.75%
Tax rate 4.30% - 7.00% 5.65%
Cost of debt 6.80% - 7.50% 7.15%
WACC 7.7% - 10.9% 9.3%
WACC

NGD.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.92 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 11.60%
Tax rate 4.30% 7.00%
Debt/Equity ratio 0.18 0.18
Cost of debt 6.80% 7.50%
After-tax WACC 7.7% 10.9%
Selected WACC 9.3%