The WACC of Aya Gold & Silver Inc (AYA.TO) is 9.8%.
| Range | Selected | |
| Cost of equity | 7.90% - 12.90% | 10.40% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.6% - 12.1% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 1.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 12.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.6% | 12.1% |
| Selected WACC | 9.8% | |