OR.TO
Osisko Gold Royalties Ltd
Price:  
19.06 
CAD
Volume:  
175,940.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OR.TO WACC - Weighted Average Cost of Capital

The WACC of Osisko Gold Royalties Ltd (OR.TO) is 8.1%.

The Cost of Equity of Osisko Gold Royalties Ltd (OR.TO) is 8.25%.
The Cost of Debt of Osisko Gold Royalties Ltd (OR.TO) is 4.65%.

Range Selected
Cost of equity 7.00% - 9.50% 8.25%
Tax rate 24.80% - 26.80% 25.80%
Cost of debt 4.20% - 5.10% 4.65%
WACC 6.8% - 9.3% 8.1%
WACC

OR.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.68 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.50%
Tax rate 24.80% 26.80%
Debt/Equity ratio 0.04 0.04
Cost of debt 4.20% 5.10%
After-tax WACC 6.8% 9.3%
Selected WACC 8.1%