YGR.TO WACC - Weighted Average Cost of Capital

The WACC of Yangarra Resources Ltd (YGR.TO) is 8.3%.

The Cost of Equity of Yangarra Resources Ltd (YGR.TO) is 12.95%.

The Cost of Debt of Yangarra Resources Ltd (YGR.TO) is 5.80%.

	Range	Selected
Cost of equity	11.00% - 14.90%	12.95%
Tax rate	23.10% - 24.40%	23.75%
Cost of debt	4.60% - 7.00%	5.80%
WACC	6.9% - 9.6%	8.3%

WACC

YGR.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.54	1.75

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.00%	14.90%

Tax rate	23.10%	24.40%
Debt/Equity ratio	1.21	1.21
Cost of debt	4.60%	7.00%

After-tax WACC	6.9%	9.6%


Selected WACC	8.3%

YGR.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 YGR.TO:

cost_of_equity (12.95%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.54) + 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.