NGD.TO
New Gold Inc
Price:  
4.13 
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 8.5%.

The Cost of Equity of New Gold Inc (NGD.TO) is 8.90%.
The Cost of Debt of New Gold Inc (NGD.TO) is 6.45%.

Range Selected
Cost of equity 7.80% - 10.00% 8.90%
Tax rate 4.30% - 7.00% 5.65%
Cost of debt 5.40% - 7.50% 6.45%
WACC 7.4% - 9.5% 8.5%
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 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.00%
Tax rate 4.30% 7.00%
Debt/Equity ratio 0.18 0.18
Cost of debt 5.40% 7.50%
After-tax WACC 7.4% 9.5%
Selected WACC 8.5%