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 9.1%.

The Cost of Equity of Organic Potash Corp (OPC.CN) is 10.30%.
The Cost of Debt of Organic Potash Corp (OPC.CN) is 5.00%.

Range Selected
Cost of equity 8.50% - 12.10% 10.30%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 10.6% 9.1%
WACC

OPC.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.02 1.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 12.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.21 0.21
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 10.6%
Selected WACC 9.1%