The WACC of Capstone Mining Corp (CS.TO) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.40% | 6.35% |
| Tax rate | 34.10% - 43.00% | 38.55% |
| Cost of debt | 4.40% - 13.80% | 9.10% |
| WACC | 4.8% - 7.5% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.41 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.40% |
| Tax rate | 34.10% | 43.00% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.40% | 13.80% |
| After-tax WACC | 4.8% | 7.5% |
| Selected WACC | 6.2% | |