The WACC of Lucara Diamond Corp (LUC.TO) is 8.2%.
| Range | Selected | |
| Cost of equity | 8.90% - 14.60% | 11.75% |
| Tax rate | 31.00% - 41.60% | 36.30% |
| Cost of debt | 7.60% - 9.90% | 8.75% |
| WACC | 6.8% - 9.5% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.11 | 1.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 14.60% |
| Tax rate | 31.00% | 41.60% |
| Debt/Equity ratio | 1.36 | 1.36 |
| Cost of debt | 7.60% | 9.90% |
| After-tax WACC | 6.8% | 9.5% |
| Selected WACC | 8.2% | |