OPC.CN
Organic Potash Corp
Price:  
0.01 
CAD
Volume:  
2,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OPC.CN WACC - Weighted Average Cost of Capital

The WACC of Organic Potash Corp (OPC.CN) is 5.9%.

The Cost of Equity of Organic Potash Corp (OPC.CN) is 6.40%.
The Cost of Debt of Organic Potash Corp (OPC.CN) is 5.00%.

Range Selected
Cost of equity 5.00% - 7.80% 6.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 7.0% 5.9%
WACC

OPC.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.36 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 7.80%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.24 0.24
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 7.0%
Selected WACC 5.9%