The WACC of Great Thunder Gold Corp (GTG.CN) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.90% - 11.60% | 9.25% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 7.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.75 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 11.60% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 7.6% |
| Selected WACC | 6.5% | |