The WACC of X-Terra Resources Inc (XTT.V) is 10.1%.
| Range | Selected | |
| Cost of equity | 13.10% - 18.10% | 15.60% |
| Tax rate | 4.80% - 8.60% | 6.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.9% - 11.3% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.63 | 1.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.10% | 18.10% |
| Tax rate | 4.80% | 8.60% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.9% | 11.3% |
| Selected WACC | 10.1% | |
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 XTT.V:
cost_of_equity (15.60%) = risk_free_rate (4.45%) + equity_risk_premium (6.00%) * adjusted_beta (1.63) + 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.