The WACC of Kelt Exploration Ltd (KEL.TO) is 9.9%.
| Range | Selected | |
| Cost of equity | 8.40% - 11.40% | 9.90% |
| Tax rate | 23.20% - 24.60% | 23.90% |
| Cost of debt | 4.00% - 16.90% | 10.45% |
| WACC | 8.4% - 11.4% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.03 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 11.40% |
| Tax rate | 23.20% | 24.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 16.90% |
| After-tax WACC | 8.4% | 11.4% |
| Selected WACC | 9.9% | |