SPMT.CN
Spearmint Resources Inc
Price:  
0.03 
CAD
Volume:  
125,850.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPMT.CN WACC - Weighted Average Cost of Capital

The WACC of Spearmint Resources Inc (SPMT.CN) is 4.1%.

The Cost of Equity of Spearmint Resources Inc (SPMT.CN) is 4.45%.
The Cost of Debt of Spearmint Resources Inc (SPMT.CN) is 5.00%.

Range Selected
Cost of equity 3.40% - 5.50% 4.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.6% - 4.6% 4.1%
WACC

SPMT.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.06 0.21
Additional risk adjustments 0.0% 0.5%
Cost of equity 3.40% 5.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.6% 4.6%
Selected WACC 4.1%