SMT.TO
Sierra Metals Inc
Price:  
0.81 
CAD
Volume:  
94,200.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMT.TO WACC - Weighted Average Cost of Capital

The WACC of Sierra Metals Inc (SMT.TO) is 7.4%.

The Cost of Equity of Sierra Metals Inc (SMT.TO) is 9.65%.
The Cost of Debt of Sierra Metals Inc (SMT.TO) is 6.05%.

Range Selected
Cost of equity 7.10% - 12.20% 9.65%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.30% - 6.80% 6.05%
WACC 5.7% - 9.1% 7.4%
WACC

SMT.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.76 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 12.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.73 0.73
Cost of debt 5.30% 6.80%
After-tax WACC 5.7% 9.1%
Selected WACC 7.4%