WBGD.CN
Waraba Gold Ltd
Price:  
0.01 
CAD
Volume:  
198,010.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WBGD.CN WACC - Weighted Average Cost of Capital

The WACC of Waraba Gold Ltd (WBGD.CN) is 5.8%.

The Cost of Equity of Waraba Gold Ltd (WBGD.CN) is 8.00%.
The Cost of Debt of Waraba Gold Ltd (WBGD.CN) is 5.00%.

Range Selected
Cost of equity 6.60% - 9.40% 8.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.1% - 6.5% 5.8%
WACC

WBGD.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.67 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.1% 6.5%
Selected WACC 5.8%