The WACC of Gold Mountain Mining Corp (GMTN.TO) is 10.2%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.70% | 10.40% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.0% - 12.3% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.97 | 1.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.0% | 12.3% |
| Selected WACC | 10.2% | |