SHV.CN
Seahawk Gold Corp
Price:  
0.41 
CAD
Volume:  
14,050.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHV.CN WACC - Weighted Average Cost of Capital

The WACC of Seahawk Gold Corp (SHV.CN) is 7.4%.

The Cost of Equity of Seahawk Gold Corp (SHV.CN) is 11.15%.
The Cost of Debt of Seahawk Gold Corp (SHV.CN) is 5.00%.

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%
WACC

SHV.CN WACC calculation

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%

SHV.CN's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for SHV.CN:

cost_of_equity (11.15%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (1.35) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.