The WACC of Geodrill Ltd (GEO.TO) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.50% - 11.00% | 9.25% |
| Tax rate | 30.60% - 46.10% | 38.35% |
| Cost of debt | 4.30% - 9.00% | 6.65% |
| WACC | 7.1% - 10.5% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.71 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 11.00% |
| Tax rate | 30.60% | 46.10% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.30% | 9.00% |
| After-tax WACC | 7.1% | 10.5% |
| Selected WACC | 8.8% | |