Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • NSG.CN
    Northstar Gold Corp
    Price:  
    0.03 
    CAD
    Volume:  
    157,501
    Canada | Mining
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Trading Multiples
    Peter Lynch Fair Value
    WACC
    Similar Stocks to NSG.CN
    USGD.CN
    American Pacific Mining Corp

    NSG.CN WACC - Weighted Average Cost of Capital

    The WACC of Northstar Gold Corp (NSG.CN) is 5.3%.

    The Cost of Equity of Northstar Gold Corp (NSG.CN) is 6.85%.
    The Cost of Debt of Northstar Gold Corp (NSG.CN) is 5%.

    RangeSelected
    Cost of equity3.6% - 10.1%6.85%
    Tax rate25.9% - 26.5%26.2%
    Cost of debt5.0% - 5.0%5%
    WACC3.7% - 6.9%5.3%
    WACC

    NSG.CN WACC calculation

    CategoryLowHigh
    Long-term bond rate3.2%3.7%
    Equity market risk premium5.1%6.1%
    Adjusted beta0.090.98
    Additional risk adjustments0.0%0.5%
    Cost of equity3.6%10.1%
    Tax rate25.9%26.5%
    Debt/Equity ratio
    		11
    Cost of debt5.0%5.0%
    After-tax WACC3.7%6.9%
    Selected WACC5.3%

    NSG.CN WACC - Detailed calculations of Beta

    Debt/EquityUnlevered
    PeersCompany NameratioBetabeta
    NSG.CNNorthstar Gold Corp0.91.020.61
    CAMP.CN Canadian Goldcamps Corp 0.03 0.07 0.07
    GLNS Golden Star Resource Corp 0.03 -0.64 -0.62
    GRAY.CN Graycliff Exploration Ltd 0.12 1.78 1.64
    MAGE Magellan Gold Corp 0.3 -1.79 -1.47
    USGD.CN American Pacific Mining Corp 0.04 1.33 1.29
    LowHigh
    Unlevered beta0.070.61
    Relevered beta-0.360.97
    Adjusted relevered beta0.090.98

    NSG.CN's CAPM model and how its cost of Equity is calculated

    The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

    This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

    Here’s how we figure out the cost of equity for NSG.CN:

    cost_of_equity (6.85%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.09) + risk_adjustments (0.25%)

    We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.