NGD.TO
New Gold Inc
Price:  
3.25 
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 8.8%.

The Cost of Equity of New Gold Inc (NGD.TO) is 9.10%.
The Cost of Debt of New Gold Inc (NGD.TO) is 7.55%.

Range Selected
Cost of equity 7.50% - 10.70% 9.10%
Tax rate 4.30% - 7.00% 5.65%
Cost of debt 7.50% - 7.60% 7.55%
WACC 7.5% - 10.1% 8.8%
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 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.70%
Tax rate 4.30% 7.00%
Debt/Equity ratio 0.21 0.21
Cost of debt 7.50% 7.60%
After-tax WACC 7.5% 10.1%
Selected WACC 8.8%