The WACC of Ascot Resources Ltd (AOT.TO) is 9.8%.
| Range | Selected | |
| Cost of equity | 8.40% - 12.70% | 10.55% |
| Tax rate | 5.80% - 7.70% | 6.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 11.7% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.03 | 1.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 12.70% |
| Tax rate | 5.80% | 7.70% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 11.7% |
| Selected WACC | 9.8% | |