The WACC of Heritage Mining Ltd (HML.CN) is 13.6%.
| Range | Selected | |
| Cost of equity | 12.40% - 15.20% | 13.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 12.2% - 15.0% | 13.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.81 | 1.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.40% | 15.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 12.2% | 15.0% |
| Selected WACC | 13.6% | |