The WACC of Marathon Gold Corp (MOZ.TO) is 10.2%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.80% | 10.70% |
| Tax rate | 4.10% - 12.20% | 8.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.3% - 12.1% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.92 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.80% |
| Tax rate | 4.10% | 12.20% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.3% | 12.1% |
| Selected WACC | 10.2% | |