The WACC of Caprock Mining Corp (CAPR.CN) is 39.3%.
| Range | Selected | |
| Cost of equity | 68.10% - 81.90% | 75.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 35.9% - 42.8% | 39.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 12.74 | 12.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 68.10% | 81.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 35.9% | 42.8% |
| Selected WACC | 39.3% | |