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