The WACC of DeepRock Minerals Inc (DEEP.CN) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.50% - 10.70% | 9.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.4% - 10.6% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.05 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 10.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.4% | 10.6% |
| Selected WACC | 9.5% | |