URE.TO
Ur-Energy Inc
Price:  
1.00 
CAD
Volume:  
105,578.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

URE.TO WACC - Weighted Average Cost of Capital

The WACC of Ur-Energy Inc (URE.TO) is 8.7%.

The Cost of Equity of Ur-Energy Inc (URE.TO) is 8.70%.
The Cost of Debt of Ur-Energy Inc (URE.TO) is 5.50%.

Range Selected
Cost of equity 7.40% - 10.00% 8.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.4% - 10.0% 8.7%
WACC

URE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.83 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0 0
Cost of debt 4.00% 7.00%
After-tax WACC 7.4% 10.0%
Selected WACC 8.7%

URE.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 URE.TO:

cost_of_equity (8.70%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.83) + 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.