The WACC of NSJ Gold Corp (NSJ.CN) is 3.9%.
Range | Selected | |
Cost of equity | 1.40% - 6.90% | 4.15% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.3% - 2.6% | 3.9% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | -6.43 | -6.43 |
Additional risk adjustments | 36.5% | 37.0% |
Cost of equity | 1.40% | 6.90% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.3% | 2.6% |
Selected WACC | 3.9% | |