WUC.CN
Western Uranium & Vanadium Corp
Price:  
1.12 
CAD
Volume:  
147,030.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WUC.CN WACC - Weighted Average Cost of Capital

The WACC of Western Uranium & Vanadium Corp (WUC.CN) is 6.8%.

The Cost of Equity of Western Uranium & Vanadium Corp (WUC.CN) is 9.95%.
The Cost of Debt of Western Uranium & Vanadium Corp (WUC.CN) is 5.00%.

Range Selected
Cost of equity 5.00% - 14.90% 9.95%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.3% - 9.3% 6.8%
WACC

WUC.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 1.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 14.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.3% 9.3%
Selected WACC 6.8%