The WACC of First Tellurium Corp (FTEL.CN) is 10.9%.
| Range | Selected | |
| Cost of equity | 9.20% - 13.30% | 11.25% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.9% - 12.8% | 10.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.19 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 13.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.9% | 12.8% |
| Selected WACC | 10.9% | |