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%

RARE.CN's CAPM model and how its cost of Equity is calculated

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 RARE.CN:

cost_of_equity (16.30%) = risk_free_rate (3.85%) + equity_risk_premium (6.00%) * adjusted_beta (2.04) + 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.