SII.TO
Sprott Inc
Price:  
51.02 
CAD
Volume:  
11,174.00
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 7.2%.

The Cost of Equity of Sprott Inc (SII.TO) is 7.40%.
The Cost of Debt of Sprott Inc (SII.TO) is 5.00%.

Range Selected
Cost of equity 6.50% - 8.30% 7.40%
Tax rate 21.60% - 23.90% 22.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.4% - 8.0% 7.2%
WACC

SII.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 8.30%
Tax rate 21.60% 23.90%
Debt/Equity ratio 0.06 0.06
Cost of debt 5.00% 5.00%
After-tax WACC 6.4% 8.0%
Selected WACC 7.2%