The WACC of Geodrill Ltd (GEO.TO) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.00% - 10.00% | 8.00% |
| Tax rate | 30.60% - 41.20% | 35.90% |
| Cost of debt | 4.00% - 11.00% | 7.50% |
| WACC | 5.6% - 9.6% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.55 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 10.00% |
| Tax rate | 30.60% | 41.20% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 11.00% |
| After-tax WACC | 5.6% | 9.6% |
| Selected WACC | 7.6% | |