The WACC of Denison Mines Corp (DML.TO) is 9.7%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.50% | 9.70% |
| Tax rate | 9.20% - 15.90% | 12.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 11.5% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.92 | 1.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.50% |
| Tax rate | 9.20% | 15.90% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 11.5% |
| Selected WACC | 9.7% | |