The WACC of Ivor Exploration Inc. (IVOR.CN) is 7.9%.
| Range | Selected | |
| Cost of equity | 10.50% - 13.80% | 12.15% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.1% - 8.7% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.52 | 1.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.50% | 13.80% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.1% | 8.7% |
| Selected WACC | 7.9% | |