The WACC of Scandium International Mining Corp (SCY.TO) is 6.9%.
Range | Selected | |
Cost of equity | 8.50% - 11.70% | 10.10% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.1% - 7.7% | 6.9% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.05 | 1.24 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.50% | 11.70% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.1% | 7.7% |
Selected WACC | 6.9% | |