The WACC of China Gold International Resources Corp Ltd (CGG.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.90% | 9.50% |
| Tax rate | 16.40% - 22.60% | 19.50% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 6.7% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.95 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.90% |
| Tax rate | 16.40% | 22.60% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 6.7% | 8.8% |
| Selected WACC | 7.8% | |