ORA.TO
Aura Minerals Inc
Price:  
13.00 
CAD
Volume:  
5,527.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORA.TO WACC - Weighted Average Cost of Capital

The WACC of Aura Minerals Inc (ORA.TO) is 8.4%.

The Cost of Equity of Aura Minerals Inc (ORA.TO) is 10.25%.
The Cost of Debt of Aura Minerals Inc (ORA.TO) is 7.00%.

Range Selected
Cost of equity 8.80% - 11.70% 10.25%
Tax rate 25.50% - 33.80% 29.65%
Cost of debt 6.00% - 8.00% 7.00%
WACC 7.2% - 9.5% 8.4%
WACC

ORA.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.07 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.70%
Tax rate 25.50% 33.80%
Debt/Equity ratio 0.54 0.54
Cost of debt 6.00% 8.00%
After-tax WACC 7.2% 9.5%
Selected WACC 8.4%