The WACC of Ascot Resources Ltd (AOT.TO) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.60% | 9.25% |
| Tax rate | 5.80% - 7.70% | 6.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 9.6% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.94 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.60% |
| Tax rate | 5.80% | 7.70% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 9.6% |
| Selected WACC | 8.5% | |