NSJ.CN
NSJ Gold Corp
Price:  
0.04 
CAD
Volume:  
2,700.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSJ.CN WACC - Weighted Average Cost of Capital

The WACC of NSJ Gold Corp (NSJ.CN) is 3.9%.

The Cost of Equity of NSJ Gold Corp (NSJ.CN) is 4.15%.
The Cost of Debt of NSJ Gold Corp (NSJ.CN) is 5.00%.

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%
WACC

NSJ.CN WACC calculation

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%