SEA.TO
Seabridge Gold Inc
Price:  
19.29 
CAD
Volume:  
7,631.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEA.TO WACC - Weighted Average Cost of Capital

The WACC of Seabridge Gold Inc (SEA.TO) is 8.8%.

The Cost of Equity of Seabridge Gold Inc (SEA.TO) is 10.60%.
The Cost of Debt of Seabridge Gold Inc (SEA.TO) is 5.00%.

Range Selected
Cost of equity 8.60% - 12.60% 10.60%
Tax rate 16.00% - 47.20% 31.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.5% - 10.1% 8.8%
WACC

SEA.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.08 1.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 12.60%
Tax rate 16.00% 47.20%
Debt/Equity ratio 0.33 0.33
Cost of debt 5.00% 5.00%
After-tax WACC 7.5% 10.1%
Selected WACC 8.8%