UAMY
United States Antimony Corp
Price:  
3.40 
USD
Volume:  
5,531,410.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UAMY WACC - Weighted Average Cost of Capital

The WACC of United States Antimony Corp (UAMY) is 6.4%.

The Cost of Equity of United States Antimony Corp (UAMY) is 6.40%.
The Cost of Debt of United States Antimony Corp (UAMY) is 8.80%.

Range Selected
Cost of equity 5.10% - 7.70% 6.40%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 10.60% 8.80%
WACC 5.1% - 7.7% 6.4%
WACC

UAMY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.26 0.51
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 7.70%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0 0
Cost of debt 7.00% 10.60%
After-tax WACC 5.1% 7.7%
Selected WACC 6.4%

UAMY'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 UAMY:

cost_of_equity (6.40%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.26) + 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.