SEA.TO
Seabridge Gold Inc
Price:  
19.56 
CAD
Volume:  
78,097.00
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 8.9%.

The Cost of Equity of Seabridge Gold Inc (SEA.TO) is 10.70%.
The Cost of Debt of Seabridge Gold Inc (SEA.TO) is 5.00%.

Range Selected
Cost of equity 9.00% - 12.40% 10.70%
Tax rate 16.00% - 47.20% 31.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.8% - 10.0% 8.9%
WACC

SEA.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.12 1.33
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 12.40%
Tax rate 16.00% 47.20%
Debt/Equity ratio 0.33 0.33
Cost of debt 5.00% 5.00%
After-tax WACC 7.8% 10.0%
Selected WACC 8.9%