The WACC of Madison Metals Inc (GREN.CN) is 21.2%.
| Range | Selected | |
| Cost of equity | 34.20% - 41.30% | 37.75% |
| Tax rate | 3.20% - 12.80% | 8.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 19.5% - 22.8% | 21.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 6.09 | 6.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 34.20% | 41.30% |
| Tax rate | 3.20% | 12.80% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 19.5% | 22.8% |
| Selected WACC | 21.2% | |