NGD.TO
New Gold Inc
Price:  
1.53 
CAD
Volume:  
701,455.00
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 8.9%.

The Cost of Equity of New Gold Inc (NGD.TO) is 9.40%.
The Cost of Debt of New Gold Inc (NGD.TO) is 8.20%.

Range Selected
Cost of equity 7.50% - 11.30% 9.40%
Tax rate 1.70% - 3.60% 2.65%
Cost of debt 7.10% - 9.30% 8.20%
WACC 7.3% - 10.5% 8.9%
WACC

NGD.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.83 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 11.30%
Tax rate 1.70% 3.60%
Debt/Equity ratio 0.52 0.52
Cost of debt 7.10% 9.30%
After-tax WACC 7.3% 10.5%
Selected WACC 8.9%