WRN.TO
Western Copper and Gold Corp
Price:  
1.57 
CAD
Volume:  
32,779.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WRN.TO WACC - Weighted Average Cost of Capital

The WACC of Western Copper and Gold Corp (WRN.TO) is 10.4%.

The Cost of Equity of Western Copper and Gold Corp (WRN.TO) is 10.45%.
The Cost of Debt of Western Copper and Gold Corp (WRN.TO) is 5.00%.

Range Selected
Cost of equity 8.00% - 12.90% 10.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.0% - 12.9% 10.4%
WACC

WRN.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.94 1.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 12.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 8.0% 12.9%
Selected WACC 10.4%