The WACC of I-80 Gold Corp (IAU.TO) is 11.5%.
| Range | Selected | |
| Cost of equity | 12.70% - 16.20% | 14.45% |
| Tax rate | 12.50% - 14.50% | 13.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 10.4% - 12.6% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.88 | 1.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.70% | 16.20% |
| Tax rate | 12.50% | 14.50% |
| Debt/Equity ratio | 0.54 | 0.54 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 10.4% | 12.6% |
| Selected WACC | 11.5% | |