The WACC of Lundin Gold Inc (LUG.TO) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.80% | 9.45% |
| Tax rate | 18.70% - 27.90% | 23.30% |
| Cost of debt | 8.40% - 15.10% | 11.75% |
| WACC | 8.0% - 10.8% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.97 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.80% |
| Tax rate | 18.70% | 27.90% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 8.40% | 15.10% |
| After-tax WACC | 8.0% | 10.8% |
| Selected WACC | 9.4% | |