The WACC of Mandalay Resources Corp (MND.TO) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.50% | 9.20% |
| Tax rate | 36.40% - 43.40% | 39.90% |
| Cost of debt | 4.00% - 6.00% | 5.00% |
| WACC | 7.3% - 9.8% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.50% |
| Tax rate | 36.40% | 43.40% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 6.00% |
| After-tax WACC | 7.3% | 9.8% |
| Selected WACC | 8.6% | |