The WACC of Quartz Mountain Resources Ltd (QZM.V) is 9.8%.
Range | Selected | |
Cost of equity | 8.3% - 11.4% | 9.85% |
Tax rate | 0.0% - 0.1% | 0.05% |
Cost of debt | 5.0% - 5.0% | 5% |
WACC | 8.3% - 11.3% | 9.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.87 | 1.06 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.3% | 11.4% |
Tax rate | 0.0% | 0.1% |
Debt/Equity ratio | 0 | 0 |
Cost of debt | 5.0% | 5.0% |
After-tax WACC | 8.3% | 11.3% |
Selected WACC | 9.8% | |
Debt/Equity | Unlevered | |||
Peers | Company Name | ratio | Beta | beta |
QZM.V | Quartz Mountain Resources Ltd | 0 | 0.47 | 0.47 |
CCOB | Century Cobalt Corp | 91.26 | 0 | 0 |
JADE.V | Jade Leader Corp | 0.02 | 1.09 | 1.07 |
KMAX.V | OrganiMax Nutrient Corp | 0.01 | 1.05 | 1.04 |
LBY.V | Liberty One Lithium Corp | 0.03 | 2.05 | 2 |
LIT.V | Argentina Lithium & Energy Corp | 0.05 | -0.04 | -0.04 |
MFM.V | Marifil Mines Ltd | 0.06 | 1.4 | 1.33 |
NVT.V | Nortec Minerals Corp | 0.19 | 0.46 | 0.39 |
VZZ.V | Val d Or Mining Corp | 0.07 | 1.22 | 1.13 |
Z.V | Zinc One Resources Inc | 0.13 | 1.97 | 1.74 |
Low | High | |
Unlevered beta | 0.81 | 1.09 |
Relevered beta | 0.81 | 1.09 |
Adjusted relevered beta | 0.87 | 1.06 |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for QZM.V:
cost_of_equity (9.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.87) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.