The WACC of Geodrill Ltd (GEO.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.90% | 6.85% |
| Tax rate | 30.60% - 41.20% | 35.90% |
| Cost of debt | 4.80% - 11.00% | 7.90% |
| WACC | 5.4% - 7.7% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.90% |
| Tax rate | 30.60% | 41.20% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.80% | 11.00% |
| After-tax WACC | 5.4% | 7.7% |
| Selected WACC | 6.5% | |