PXC.L
Phoenix Copper Ltd
Price:  
5.25 
GBP
Volume:  
523,640.00
Virgin Islands, British | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PXC.L WACC - Weighted Average Cost of Capital

The WACC of Phoenix Copper Ltd (PXC.L) is 8.7%.

The Cost of Equity of Phoenix Copper Ltd (PXC.L) is 9.40%.
The Cost of Debt of Phoenix Copper Ltd (PXC.L) is 5.00%.

Range Selected
Cost of equity 8.00% - 10.80% 9.40%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.5% - 10.0% 8.7%
WACC

PXC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.66 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.15 0.15
Cost of debt 5.00% 5.00%
After-tax WACC 7.5% 10.0%
Selected WACC 8.7%