The WACC of Meryllion Resources Corporation (MYR.CN) is 11.0%.
| Range | Selected | |
| Cost of equity | 10.30% - 13.20% | 11.75% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.7% - 12.4% | 11.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.39 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.30% | 13.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.7% | 12.4% |
| Selected WACC | 11.0% | |