ROS.V WACC - Weighted Average Cost of Capital

The WACC of Roscan Gold Corp (ROS.V) is 10.8%.

The Cost of Equity of Roscan Gold Corp (ROS.V) is 11.25%.

The Cost of Debt of Roscan Gold Corp (ROS.V) is 5.00%.

	Range	Selected
Cost of equity	9.80% - 12.70%	11.25%
Tax rate	26.20% - 27.00%	26.60%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.4% - 12.1%	10.8%

WACC

ROS.V WACC calculation

Category	Low	High

Long-term bond rate	3.9%	4.4%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.16	1.28

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.80%	12.70%

Tax rate	26.20%	27.00%
Debt/Equity ratio	0.07	0.07
Cost of debt	5.00%	5.00%

After-tax WACC	9.4%	12.1%


Selected WACC	10.8%

ROS.V'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 ROS.V:

cost_of_equity (11.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (1.16) + 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.