SVM.TO
Silvercorp Metals Inc
Price:  
5.12 
CAD
Volume:  
171,077.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SVM.TO WACC - Weighted Average Cost of Capital

The WACC of Silvercorp Metals Inc (SVM.TO) is 10.4%.

The Cost of Equity of Silvercorp Metals Inc (SVM.TO) is 10.50%.
The Cost of Debt of Silvercorp Metals Inc (SVM.TO) is 4.25%.

Range Selected
Cost of equity 8.80% - 12.20% 10.50%
Tax rate 21.60% - 26.10% 23.85%
Cost of debt 4.00% - 4.50% 4.25%
WACC 8.7% - 12.1% 10.4%
WACC

SVM.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.1 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 12.20%
Tax rate 21.60% 26.10%
Debt/Equity ratio 0 0
Cost of debt 4.00% 4.50%
After-tax WACC 8.7% 12.1%
Selected WACC 10.4%

SVM.TO'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 SVM.TO:

cost_of_equity (10.50%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.1) + 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.