The WACC of Aya Gold & Silver Inc (AYA.TO) is 9.7%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.40% | 9.75% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.1% - 11.4% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.96 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.1% | 11.4% |
| Selected WACC | 9.7% | |