SII.TO
Sprott Inc
Price:  
56.57 
CAD
Volume:  
34,782.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SII.TO WACC - Weighted Average Cost of Capital

The WACC of Sprott Inc (SII.TO) is 7.1%.

The Cost of Equity of Sprott Inc (SII.TO) is 7.25%.
The Cost of Debt of Sprott Inc (SII.TO) is 5.00%.

Range Selected
Cost of equity 5.70% - 8.80% 7.25%
Tax rate 21.60% - 23.90% 22.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.6% - 8.7% 7.1%
WACC

SII.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.47 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.80%
Tax rate 21.60% 23.90%
Debt/Equity ratio 0.02 0.02
Cost of debt 5.00% 5.00%
After-tax WACC 5.6% 8.7%
Selected WACC 7.1%