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 10.2%.

The Cost of Equity of Polymet Mining Corp (POM.TO) is 11.80%.
The Cost of Debt of Polymet Mining Corp (POM.TO) is 5.00%.

Range Selected
Cost of equity 8.90% - 14.70% 11.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.9% - 12.6% 10.2%
WACC

POM.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.13 1.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.90% 14.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.24 0.24
Cost of debt 5.00% 5.00%
After-tax WACC 7.9% 12.6%
Selected WACC 10.2%