The WACC of Seahawk Gold Corp (SHV.CN) is 7.4%.
Range | Selected | |
Cost of equity | 9.70% - 12.60% | 11.15% |
Tax rate | 26.50% - 26.50% | 26.50% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.7% - 8.2% | 7.4% |
Category | Low | High |
Long-term bond rate | 3.4% | 3.9% |
Equity market risk premium | 4.7% | 5.7% |
Adjusted beta | 1.35 | 1.44 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.70% | 12.60% |
Tax rate | 26.50% | 26.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.7% | 8.2% |
Selected WACC | 7.4% | |