The WACC of New Gold Inc (NGD.TO) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.70% | 9.25% |
| Tax rate | 4.30% - 7.00% | 5.65% |
| Cost of debt | 5.40% - 7.50% | 6.45% |
| WACC | 7.4% - 10.2% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.91 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.70% |
| Tax rate | 4.30% | 7.00% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 5.40% | 7.50% |
| After-tax WACC | 7.4% | 10.2% |
| Selected WACC | 8.8% | |