NICO.CN
Class 1 Nickel and Technologies Ltd
Price:  
0.22 
CAD
Volume:  
6,500.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NICO.CN WACC - Weighted Average Cost of Capital

The WACC of Class 1 Nickel and Technologies Ltd (NICO.CN) is 7.9%.

The Cost of Equity of Class 1 Nickel and Technologies Ltd (NICO.CN) is 8.05%.
The Cost of Debt of Class 1 Nickel and Technologies Ltd (NICO.CN) is 5.00%.

Range Selected
Cost of equity 6.90% - 9.20% 8.05%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 9.0% 7.9%
WACC

NICO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.74 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 9.0%
Selected WACC 7.9%