The WACC of Sprott Inc (SII.TO) is 7.2%.
Range | Selected | |
Cost of equity | 5.80% - 8.80% | 7.30% |
Tax rate | 21.60% - 23.90% | 22.75% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.8% - 8.7% | 7.2% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.52 | 0.76 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.80% | 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 | 5.8% | 8.7% |
Selected WACC | 7.2% | |