The WACC of Centerra Gold Inc (CG.TO) is 11.1%.
| Range | Selected | |
| Cost of equity | 9.90% - 12.50% | 11.20% |
| Tax rate | 9.40% - 36.10% | 22.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.8% - 12.4% | 11.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.32 | 1.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 12.50% |
| Tax rate | 9.40% | 36.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.8% | 12.4% |
| Selected WACC | 11.1% | |