The WACC of Organic Potash Corp (OPC.CN) is 6.3%.
Range | Selected | |
Cost of equity | 5.10% - 8.80% | 6.95% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.8% - 7.8% | 6.3% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.37 | 0.77 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.10% | 8.80% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 0.24 | 0.24 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.8% | 7.8% |
Selected WACC | 6.3% | |