SMT.TO
Sierra Metals Inc
Price:  
0.83 
CAD
Volume:  
333,989.00
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 8.1%.

The Cost of Equity of Sierra Metals Inc (SMT.TO) is 7.45%.
The Cost of Debt of Sierra Metals Inc (SMT.TO) is 12.25%.

Range Selected
Cost of equity 5.50% - 9.40% 7.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.20% - 19.30% 12.25%
WACC 4.8% - 11.4% 8.1%
WACC

SMT.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.44 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 9.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.74 0.74
Cost of debt 5.20% 19.30%
After-tax WACC 4.8% 11.4%
Selected WACC 8.1%