NVR.CN
North Valley Resources Ltd
Price:  
0.09 
CAD
Volume:  
11,570.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVR.CN WACC - Weighted Average Cost of Capital

The WACC of North Valley Resources Ltd (NVR.CN) is 20.5%.

The Cost of Equity of North Valley Resources Ltd (NVR.CN) is 37.40%.
The Cost of Debt of North Valley Resources Ltd (NVR.CN) is 5.00%.

Range Selected
Cost of equity 33.90% - 40.90% 37.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 18.8% - 22.3% 20.5%
WACC

NVR.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 6.02 6.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 33.90% 40.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 18.8% 22.3%
Selected WACC 20.5%