Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • TV.TO
    Trevali Mining Corp
    Price:  
    0.21 
    CAD
    Volume:  
    57,190
    Canada | Metals & Mining
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Dividend Discount Model
    WACC
    Similar Stocks to TV.TO
    AFM.V
    Alphamin Resources Corp
    MDI.TO
    Major Drilling Group International Inc
    EMX.V
    EMX Royalty Corp
    ARG.TO
    Amerigo Resources Ltd
    SMT.TO
    Sierra Metals Inc
    FAR.TO
    Foraco International SA

    TV.TO WACC - Weighted Average Cost of Capital

    The WACC of Trevali Mining Corp (TV.TO) is 10.3%.

    The Cost of Equity of Trevali Mining Corp (TV.TO) is 20.4%.
    The Cost of Debt of Trevali Mining Corp (TV.TO) is 10.1%.

    RangeSelected
    Cost of equity17.3% - 23.5%20.4%
    Tax rate25.9% - 26.5%26.2%
    Cost of debt5.3% - 14.9%10.1%
    WACC6.9% - 13.8%10.3%
    WACC

    TV.TO WACC calculation

    CategoryLowHigh
    Long-term bond rate3.2%3.7%
    Equity market risk premium5.1%6.1%
    Adjusted beta2.783.17
    Additional risk adjustments0.0%0.5%
    Cost of equity17.3%23.5%
    Tax rate25.9%26.5%
    Debt/Equity ratio
    		3.493.49
    Cost of debt5.3%14.9%
    After-tax WACC6.9%13.8%
    Selected WACC10.3%

    TV.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 TV.TO:

    cost_of_equity (20.40%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (2.78) + 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.