Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • SRC.V
    Stakeholder Gold Corp
    Price:  
    0.8 
    CAD
    Volume:  
    6,860
    Canada | Metals & Mining
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    WACC
    Similar Stocks to SRC.V
    MTT.V
    Magna Terra Minerals Inc
    SPD.V
    Silver Predator Corp
    GSS.V
    Gossan Resources Ltd

    SRC.V WACC - Weighted Average Cost of Capital

    The WACC of Stakeholder Gold Corp (SRC.V) is 8.7%.

    The Cost of Equity of Stakeholder Gold Corp (SRC.V) is 13.7%.
    The Cost of Debt of Stakeholder Gold Corp (SRC.V) is 5%.

    RangeSelected
    Cost of equity11.5% - 15.9%13.7%
    Tax rate26.2% - 27.0%26.6%
    Cost of debt5.0% - 5.0%5%
    WACC7.6% - 9.8%8.7%
    WACC

    SRC.V WACC calculation

    CategoryLowHigh
    Long-term bond rate3.9%4.4%
    Equity market risk premium5.1%6.1%
    Adjusted beta1.491.8
    Additional risk adjustments0.0%0.5%
    Cost of equity11.5%15.9%
    Tax rate26.2%27.0%
    Debt/Equity ratio
    		11
    Cost of debt5.0%5.0%
    After-tax WACC7.6%9.8%
    Selected WACC8.7%

    SRC.V's CAPM model and how its cost of Equity is calculated

    The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

    This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

    Here’s how we figure out the cost of equity for SRC.V:

    cost_of_equity (13.70%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (1.49) + risk_adjustments (0.25%)

    We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.