U.UN.TO
Sprott Physical Uranium Trust
Price:  
25.35 
CAD
Volume:  
197,656.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

U.UN.TO WACC - Weighted Average Cost of Capital

The WACC of Sprott Physical Uranium Trust (U.UN.TO) is 7.1%.

The Cost of Equity of Sprott Physical Uranium Trust (U.UN.TO) is 10.60%.
The Cost of Debt of Sprott Physical Uranium Trust (U.UN.TO) is 5.00%.

Range Selected
Cost of equity 8.80% - 12.40% 10.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 8.0% 7.1%
WACC

U.UN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.11 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 12.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 8.0%
Selected WACC 7.1%