NSR.TO
Nomad Royalty Company Ltd
Price:  
9.67 
CAD
Volume:  
43,889.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSR.TO WACC - Weighted Average Cost of Capital

The WACC of Nomad Royalty Company Ltd (NSR.TO) is 8.0%.

The Cost of Equity of Nomad Royalty Company Ltd (NSR.TO) is 8.85%.
The Cost of Debt of Nomad Royalty Company Ltd (NSR.TO) is 5.00%.

Range Selected
Cost of equity 7.70% - 10.00% 8.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.0% - 9.0% 8.0%
WACC

NSR.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.88 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.19 0.19
Cost of debt 5.00% 5.00%
After-tax WACC 7.0% 9.0%
Selected WACC 8.0%