The WACC of Excelsior Mining Corp (MIN.TO) is 8.4%.
| Range | Selected | |
| Cost of equity | 5.70% - 10.10% | 7.90% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 18.10% | 12.55% |
| WACC | 5.5% - 11.3% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 10.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.56 | 0.56 |
| Cost of debt | 7.00% | 18.10% |
| After-tax WACC | 5.5% | 11.3% |
| Selected WACC | 8.4% | |