The WACC of Capstone Mining Corp (CS.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 5.70% - 11.30% | 8.50% |
| Tax rate | 34.10% - 43.00% | 38.55% |
| Cost of debt | 4.00% - 13.80% | 8.90% |
| WACC | 4.9% - 10.5% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 11.30% |
| Tax rate | 34.10% | 43.00% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.00% | 13.80% |
| After-tax WACC | 4.9% | 10.5% |
| Selected WACC | 7.7% | |