The WACC of Lucara Diamond Corp (LUC.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.30% | 9.60% |
| Tax rate | 31.00% - 41.60% | 36.30% |
| Cost of debt | 6.80% - 9.90% | 8.35% |
| WACC | 6.5% - 8.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.94 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.30% |
| Tax rate | 31.00% | 41.60% |
| Debt/Equity ratio | 0.79 | 0.79 |
| Cost of debt | 6.80% | 9.90% |
| After-tax WACC | 6.5% | 8.8% |
| Selected WACC | 7.7% | |