The WACC of Excellon Resources Inc (EXN.TO) is 9.5%.
| Range | Selected | |
| Cost of equity | 12.50% - 20.50% | 16.50% |
| Tax rate | 10.60% - 11.90% | 11.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 11.2% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.82 | 2.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.50% | 20.50% |
| Tax rate | 10.60% | 11.90% |
| Debt/Equity ratio | 1.37 | 1.37 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 11.2% |
| Selected WACC | 9.5% | |