SRX.TO
Storm Resources Ltd
Price:  
6.27 
CAD
Volume:  
1,378,890.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRX.TO WACC - Weighted Average Cost of Capital

The WACC of Storm Resources Ltd (SRX.TO) is 7.5%.

The Cost of Equity of Storm Resources Ltd (SRX.TO) is 8.15%.
The Cost of Debt of Storm Resources Ltd (SRX.TO) is 4.60%.

Range Selected
Cost of equity 6.60% - 9.70% 8.15%
Tax rate 5.90% - 18.00% 11.95%
Cost of debt 4.20% - 5.00% 4.60%
WACC 6.2% - 8.8% 7.5%
WACC

SRX.TO WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.7 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.70%
Tax rate 5.90% 18.00%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.20% 5.00%
After-tax WACC 6.2% 8.8%
Selected WACC 7.5%