The WACC of Harte Gold Corp (HRT.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.70% - 13.70% | 10.70% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 7.40% - 8.70% | 8.05% |
| WACC | 5.8% - 7.5% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.92 | 1.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 13.70% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 5.45 | 5.45 |
| Cost of debt | 7.40% | 8.70% |
| After-tax WACC | 5.8% | 7.5% |
| Selected WACC | 6.7% | |