The WACC of New Gold Inc (NGD.TO) is 8.5%.
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% |
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% | |