OR.TO
Osisko Gold Royalties Ltd
Price:  
22.58 
CAD
Volume:  
281,985.00
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 8.0%.

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 5.30%.

Range Selected
Cost of equity 7.00% - 9.50% 8.25%
Tax rate 27.60% - 32.90% 30.25%
Cost of debt 4.80% - 5.80% 5.30%
WACC 6.8% - 9.2% 8.0%
WACC

OR.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.72 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.50%
Tax rate 27.60% 32.90%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.80% 5.80%
After-tax WACC 6.8% 9.2%
Selected WACC 8.0%