The WACC of Taurus Gold Corp (TAUR.CN) is 1.2%.
| Range | Selected | |
| Cost of equity | 0.50% - 1.80% | 1.15% |
| Tax rate | 5.90% - 19.10% | 12.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 1.8% - 0.6% | 1.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -2.23 | -2.23 |
| Additional risk adjustments | 10.0% | 10.5% |
| Cost of equity | 0.50% | 1.80% |
| Tax rate | 5.90% | 19.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 1.8% | 0.6% |
| Selected WACC | 1.2% | |
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 TAUR.CN:
cost_of_equity (1.15%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (-2.23) + risk_adjustments (10.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.