TON.AX WACC - Weighted Average Cost of Capital
The WACC of Triton Minerals Ltd (TON.AX) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.2% - 11.0% | 9.6% |
| Tax rate | 30.0% - 30.0% | 30% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 8.1% - 10.8% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.82 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.2% | 11.0% |
| Tax rate | 30.0% | 30.0% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 8.1% | 10.8% |
| Selected WACC | 9.5% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| TON.AX | Triton Minerals Ltd | 0.02 | 1.84 | 1.81 |
| BSM.AX | Bass Metals Ltd | 0.29 | 1.6 | 1.33 |
| KRR.AX | King River Resources Ltd | 0.01 | 0.28 | 0.28 |
| MZZ.AX | Matador Mining Ltd | 0 | 0.67 | 0.67 |
| PSC.AX | Prospect Resources Ltd | 0 | 0.75 | 0.75 |
| REE.AX | Rarex Ltd | 0 | 1.42 | 1.42 |
| RTR.AX | Rumble Resources Ltd | 0 | 0.85 | 0.85 |
| S2R.AX | S2 Resources Ltd | 0 | -0.59 | -0.59 |
| VRC.AX | Volt Resources Ltd | 0.01 | 1.11 | 1.1 |
| WKT.AX | Walkabout Resources Ltd | 0.49 | 0.84 | 0.63 |
| Low | High | |
| Unlevered beta | 0.72 | 0.95 |
| Relevered beta | 0.73 | 0.97 |
| Adjusted relevered beta | 0.82 | 0.98 |
TON.AX'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 TON.AX:
cost_of_equity (9.60%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.82) + 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.