The WACC of Global Li-Ion Graphite Corp (LION.CN) is 4.3%.
| Range | Selected | |
| Cost of equity | 3.20% - 6.00% | 4.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.3% - 5.4% | 4.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.09 | 0.22 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 3.20% | 6.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.3% | 5.4% |
| Selected WACC | 4.3% | |