The WACC of KWG Resources Inc (KWG.CN) is 7.0%.
| Range | Selected | |
| Cost of equity | 9.40% - 12.50% | 10.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 7.7% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.06 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 12.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.19 | 1.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 7.7% |
| Selected WACC | 7.0% | |