The WACC of Golden Shield Resources Inc (GSRI.CN) is 19.1%.
| Range | Selected | |
| Cost of equity | 31.20% - 37.70% | 34.45% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 17.4% - 20.7% | 19.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 5.49 | 5.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 31.20% | 37.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 17.4% | 20.7% |
| Selected WACC | 19.1% | |