The WACC of Capstone Mining Corp (CS.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.30% | 6.35% |
| Tax rate | 34.10% - 43.00% | 38.55% |
| Cost of debt | 7.00% - 13.80% | 10.40% |
| WACC | 5.2% - 7.4% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.41 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.30% |
| Tax rate | 34.10% | 43.00% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 7.00% | 13.80% |
| After-tax WACC | 5.2% | 7.4% |
| Selected WACC | 6.3% | |