The WACC of Excellon Resources Inc (EXN.TO) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.30% - 20.40% | 13.85% |
| Tax rate | 10.60% - 11.90% | 11.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 11.9% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.79 | 2.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 20.40% |
| Tax rate | 10.60% | 11.90% |
| Debt/Equity ratio | 1.14 | 1.14 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 11.9% |
| Selected WACC | 8.8% | |