The WACC of Steppe Gold Ltd (STGO.TO) is 16.3%.
Range | Selected | |
Cost of equity | 10.60% - 14.80% | 12.70% |
Tax rate | 9.80% - 15.00% | 12.40% |
Cost of debt | 7.00% - 37.40% | 22.20% |
WACC | 8.2% - 24.4% | 16.3% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.46 | 1.74 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.60% | 14.80% |
Tax rate | 9.80% | 15.00% |
Debt/Equity ratio | 1.3 | 1.3 |
Cost of debt | 7.00% | 37.40% |
After-tax WACC | 8.2% | 24.4% |
Selected WACC | 16.3% | |