The WACC of North Valley Resources Ltd (NVR.CN) is 11.7%.
Range | Selected | |
Cost of equity | 17.70% - 21.60% | 19.65% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 10.7% - 12.6% | 11.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 2.86 | 2.86 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 17.70% | 21.60% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 10.7% | 12.6% |
Selected WACC | 11.7% | |