The WACC of Victory Nickel Inc (NI.CN) is 5.6%.
| Range | Selected | |
| Cost of equity | 15.00% - 32.10% | 23.55% |
| Tax rate | 1.80% - 33.40% | 17.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 5.6% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.33 | 4.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.00% | 32.10% |
| Tax rate | 1.80% | 33.40% |
| Debt/Equity ratio | 11.73 | 11.73 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 5.6% |
| Selected WACC | 5.6% | |