The WACC of Centerra Gold Inc (CG.TO) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.40% - 10.70% | 9.55% |
| Tax rate | 9.40% - 36.10% | 22.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.4% - 10.6% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.01 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 10.70% |
| Tax rate | 9.40% | 36.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.4% | 10.6% |
| Selected WACC | 9.5% | |