The WACC of Trevali Mining Corp (TV.TO) is 10.6%.
Range | Selected | |
Cost of equity | 19.00% - 25.10% | 22.05% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.30% - 14.90% | 10.10% |
WACC | 7.2% - 14.0% | 10.6% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 3.1 | 3.43 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 19.00% | 25.10% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 3.64 | 3.64 |
Cost of debt | 5.30% | 14.90% |
After-tax WACC | 7.2% | 14.0% |
Selected WACC | 10.6% | |