The WACC of Marathon Gold Corp (MOZ.TO) is 10.3%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.40% | 10.75% |
| Tax rate | 4.10% - 12.20% | 8.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.8% - 11.8% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.17 | 1.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.40% |
| Tax rate | 4.10% | 12.20% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.8% | 11.8% |
| Selected WACC | 10.3% | |