NWI.CN
Nuinsco Resources Ltd
Price:  
0.01 
CAD
Volume:  
183,980.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWI.CN WACC - Weighted Average Cost of Capital

The WACC of Nuinsco Resources Ltd (NWI.CN) is 7.6%.

The Cost of Equity of Nuinsco Resources Ltd (NWI.CN) is 7.75%.
The Cost of Debt of Nuinsco Resources Ltd (NWI.CN) is 5.00%.

Range Selected
Cost of equity 6.20% - 9.30% 7.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.1% - 9.1% 7.6%
WACC

NWI.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.59 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 9.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.02 0.02
Cost of debt 5.00% 5.00%
After-tax WACC 6.1% 9.1%
Selected WACC 7.6%