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 4.2%.

The Cost of Equity of Spearmint Resources Inc (SPMT.CN) is 4.80%.
The Cost of Debt of Spearmint Resources Inc (SPMT.CN) is 5.00%.

Range Selected
Cost of equity 3.00% - 6.60% 4.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.4% - 5.1% 4.2%
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 -0.03 0.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 3.00% 6.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.4% 5.1%
Selected WACC 4.2%