TIM.CN
QNB Metals Inc
Price:  
0.01 
CAD
Volume:  
1,450.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TIM.CN WACC - Weighted Average Cost of Capital

The WACC of QNB Metals Inc (TIM.CN) is 8.2%.

The Cost of Equity of QNB Metals Inc (TIM.CN) is 12.65%.
The Cost of Debt of QNB Metals Inc (TIM.CN) is 5.00%.

Range Selected
Cost of equity 11.40% - 13.90% 12.65%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 8.8% 8.2%
WACC

TIM.CN WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 1.43 1.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.40% 13.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 8.8%
Selected WACC 8.2%