Skip to content

United States Antimony Corporation (UAMY) — WACC Analysis

WACC Breakdown

United States Antimony Corporation (UAMY) has a weighted average cost of capital (WACC) of 10.1%. The cost of equity is 10.1%, derived from a beta of 1.23 and a risk-free rate of 5.2%. The after-tax cost of debt is 2.0%. The capital structure is 99.9% equity and 0.1% debt.

Interpretation

A WACC of 10.1% is moderate, reflecting the market's balanced risk assessment of United States Antimony Corporation.

Investors can compare UAMY's WACC of 10.1% against industry peers to gauge its relative financing costs. A beta of 1.23 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

UAMY WACC: 10.09% for United States Antimony Corporation

Current inputs imply a 10.10% cost of equity and a 2.00% 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

United States Antimony Corporation Common Stock (UAMY) WACC Results
Weighted Average Cost of Capital
10.09%
Cost of Equity
10.10%
Risk-Free Rate5.22%
Beta1.23
Market Risk Premium4.23%
Cost of Debt
2.00%
Pre-Tax Cost of Debt2.00%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 99.93%($502.89M)
Debt: 0.07%($0.33M)
Equity Component
10.09%
99.93% × 10.10%
Debt Component
0.00%
0.07% × 2.00%

United States Antimony Corporation (UAMY) WACC in context

United States Antimony Corporation (UAMY) currently screens with an estimated WACC of 10.09%. That blends a 10.10% cost of equity, a 2.00% pre-tax cost of debt, and a 99.93% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What UAMY WACC implies

A 10.09% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates UAMY

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.23 and equity accounts for 99.93% 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.