RARE.CN
Tactical Resources Corp
Price:  
0.10 
CAD
Volume:  
10,310.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RARE.CN WACC - Weighted Average Cost of Capital

The WACC of Tactical Resources Corp (RARE.CN) is 10.0%.

The Cost of Equity of Tactical Resources Corp (RARE.CN) is 16.30%.
The Cost of Debt of Tactical Resources Corp (RARE.CN) is 5.00%.

Range Selected
Cost of equity 14.80% - 17.80% 16.30%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.2% - 10.8% 10.0%
WACC

RARE.CN WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 2.04 2.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.80% 17.80%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 9.2% 10.8%
Selected WACC 10.0%