The WACC of Madison Metals Inc (GREN.CN) is 20.8%.
| Range | Selected | |
| Cost of equity | 33.50% - 40.40% | 36.95% |
| Tax rate | 3.20% - 12.80% | 8.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 19.2% - 22.4% | 20.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 5.95 | 5.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 33.50% | 40.40% |
| Tax rate | 3.20% | 12.80% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 19.2% | 22.4% |
| Selected WACC | 20.8% | |