The WACC of Almonty Industries Inc (AII.TO) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.80% | 8.20% |
| Tax rate | 3.00% - 4.40% | 3.70% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.6% - 8.7% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.80% |
| Tax rate | 3.00% | 4.40% |
| Debt/Equity ratio | 0.58 | 0.58 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.6% | 8.7% |
| Selected WACC | 7.1% | |