POM.TO
Polymet Mining Corp
Price:  
2.86 
CAD
Volume:  
460.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POM.TO WACC - Weighted Average Cost of Capital

The WACC of Polymet Mining Corp (POM.TO) is 7.8%.

The Cost of Equity of Polymet Mining Corp (POM.TO) is 8.80%.
The Cost of Debt of Polymet Mining Corp (POM.TO) is 5.00%.

Range Selected
Cost of equity 6.60% - 11.00% 8.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 9.6% 7.8%
WACC

POM.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.59 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 11.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.23 0.23
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 9.6%
Selected WACC 7.8%