The WACC of NanoXplore Inc (GRA.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.50% | 7.80% |
| Tax rate | 5.10% - 6.70% | 5.90% |
| Cost of debt | 7.00% - 10.10% | 8.55% |
| WACC | 6.2% - 9.5% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.50% |
| Tax rate | 5.10% | 6.70% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 7.00% | 10.10% |
| After-tax WACC | 6.2% | 9.5% |
| Selected WACC | 7.8% | |