NSG.CN
Northstar Gold Corp
Price:  
0.03 
CAD
Volume:  
157,501.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSG.CN WACC - Weighted Average Cost of Capital

The WACC of Northstar Gold Corp (NSG.CN) is 4.7%.

The Cost of Equity of Northstar Gold Corp (NSG.CN) is 5.65%.
The Cost of Debt of Northstar Gold Corp (NSG.CN) is 5.00%.

Range Selected
Cost of equity 3.30% - 8.00% 5.65%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.5% - 5.8% 4.7%
WACC

NSG.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.66 0.06
Additional risk adjustments 3.5% 4.0%
Cost of equity 3.30% 8.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.5% 5.8%
Selected WACC 4.7%