The WACC of NSJ Gold Corp (NSJ.CN) is 3.2%.
| Range | Selected | |
| Cost of equity | 1.10% - 4.50% | 2.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 2.4% | 3.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -4.35 | -4.35 |
| Additional risk adjustments | 23.5% | 24.0% |
| Cost of equity | 1.10% | 4.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 2.4% |
| Selected WACC | 3.2% | |