SCY.TO
Scandium International Mining Corp
Price:  
0.02 
CAD
Volume:  
15,800.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCY.TO WACC - Weighted Average Cost of Capital

The WACC of Scandium International Mining Corp (SCY.TO) is 6.8%.

The Cost of Equity of Scandium International Mining Corp (SCY.TO) is 9.90%.
The Cost of Debt of Scandium International Mining Corp (SCY.TO) is 5.00%.

Range Selected
Cost of equity 7.60% - 12.20% 9.90%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.7% - 7.9% 6.8%
WACC

SCY.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.88 1.32
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 12.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.7% 7.9%
Selected WACC 6.8%