The WACC of Centerra Gold Inc (CG.TO) is 9.6%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.00% | 9.65% |
| Tax rate | 9.40% - 36.10% | 22.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.3% - 10.9% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.01 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.00% |
| Tax rate | 9.40% | 36.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.3% | 10.9% |
| Selected WACC | 9.6% | |