The WACC of NioCorp Developments Ltd (NB.TO) is 9.8%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.00% | 10.05% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 11.6% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.95 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 11.6% |
| Selected WACC | 9.8% | |