Skip to content

Frontier Nuclear and Minerals Inc. Common Shares (FNUC) — WACC Analysis

WACC Breakdown

Frontier Nuclear and Minerals Inc. Common Shares (FNUC) has a weighted average cost of capital (WACC) of 16.9%. The cost of equity is 16.9%, derived from a beta of 3.84 and a risk-free rate of 4.7%. The after-tax cost of debt is 5.0%. The capital structure is 100.0% equity and 0.0% debt.

Interpretation

A WACC of 16.9% indicates that the market perceives Frontier Nuclear and Minerals Inc. Common Shares as higher-risk, requiring a greater return to compensate investors.

Investors can compare FNUC's WACC of 16.9% against industry peers to gauge its relative financing costs. A beta of 3.84 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

FNUC WACC: 16.91% for Frontier Nuclear and Minerals Inc. Common Shares

Current inputs imply a 16.91% cost of equity and a 5.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Frontier Nuclear and Minerals Inc. Common Shares Common Stock (FNUC) WACC Results
Weighted Average Cost of Capital
16.91%
Cost of Equity
16.91%
Risk-Free Rate4.67%
Beta3.84
Market Risk Premium4.23%
Cost of Debt
5.00%
Pre-Tax Cost of Debt5.00%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 100.00%($61.03M)
Debt: 0.00%($0.00M)
Equity Component
16.91%
100.00% × 16.91%
Debt Component
0.00%
0.00% × 5.00%

Frontier Nuclear and Minerals Inc. Common Shares (FNUC) WACC in context

Frontier Nuclear and Minerals Inc. Common Shares (FNUC) currently screens with an estimated WACC of 16.91%. That blends a 16.91% cost of equity, a 5.00% pre-tax cost of debt, and a 100.00% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

What FNUC WACC implies

A 16.91% discount rate screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

How this page calculates FNUC

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 3.84 and equity accounts for 100.00% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

FNUC WACC: 16.91% — Frontier Nuclear and Minerals Inc. Common Shares Cost of Capital (August 2026) | DeepViews