The WACC of Lucara Diamond Corp (LUC.TO) is 8.3%.
| Range | Selected | |
| Cost of equity | 10.50% - 13.80% | 12.15% |
| Tax rate | 31.00% - 41.60% | 36.30% |
| Cost of debt | 6.80% - 9.90% | 8.35% |
| WACC | 7.2% - 9.3% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.43 | 1.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.50% | 13.80% |
| Tax rate | 31.00% | 41.60% |
| Debt/Equity ratio | 1.26 | 1.26 |
| Cost of debt | 6.80% | 9.90% |
| After-tax WACC | 7.2% | 9.3% |
| Selected WACC | 8.3% | |