The WACC of NextSource Materials Inc (NEXT.TO) is 10.6%.
| Range | Selected | |
| Cost of equity | 10.70% - 14.90% | 12.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.0% - 12.2% | 10.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.47 | 1.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 14.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.0% | 12.2% |
| Selected WACC | 10.6% | |