The WACC of Victory Nickel Inc (NI.CN) is 6.5%.
| Range | Selected | |
| Cost of equity | 14.10% - 54.50% | 34.30% |
| Tax rate | 1.80% - 33.40% | 17.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.15 | 8.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.10% | 54.50% |
| Tax rate | 1.80% | 33.40% |
| Debt/Equity ratio | 11.91 | 11.91 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 7.3% |
| Selected WACC | 6.5% | |