The WACC of China Nonferrous Gold Ltd (CNG.L) is 13.0%.
| Range | Selected | |
| Cost of equity | 3.90% - 36.80% | 20.35% |
| Tax rate | 3.90% - 8.50% | 6.20% |
| Cost of debt | 4.00% - 24.00% | 14.00% |
| WACC | 3.8% - 22.2% | 13.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -3.94 | 1.19 |
| Additional risk adjustments | 23.5% | 24.0% |
| Cost of equity | 3.90% | 36.80% |
| Tax rate | 3.90% | 8.50% |
| Debt/Equity ratio | 59 | 59 |
| Cost of debt | 4.00% | 24.00% |
| After-tax WACC | 3.8% | 22.2% |
| Selected WACC | 13.0% | |