The WACC of Excellon Resources Inc (EXN.TO) is 8.4%.
| Range | Selected | |
| Cost of equity | 8.90% - 19.40% | 14.15% |
| Tax rate | 10.60% - 11.90% | 11.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 10.6% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.12 | 2.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 19.40% |
| Tax rate | 10.60% | 11.90% |
| Debt/Equity ratio | 1.45 | 1.45 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 10.6% |
| Selected WACC | 8.4% | |