The WACC of Lundin Gold Inc (LUG.TO) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.50% | 9.25% |
| Tax rate | 18.70% - 27.90% | 23.30% |
| Cost of debt | 4.80% - 15.10% | 9.95% |
| WACC | 7.8% - 10.5% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.94 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.50% |
| Tax rate | 18.70% | 27.90% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.80% | 15.10% |
| After-tax WACC | 7.8% | 10.5% |
| Selected WACC | 9.1% | |