The WACC of New Gold Inc (NGD.TO) is 9.3%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.60% | 9.75% |
| Tax rate | 4.30% - 7.00% | 5.65% |
| Cost of debt | 6.80% - 7.50% | 7.15% |
| WACC | 7.7% - 10.9% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.92 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.60% |
| Tax rate | 4.30% | 7.00% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 6.80% | 7.50% |
| After-tax WACC | 7.7% | 10.9% |
| Selected WACC | 9.3% | |