The WACC of NSJ Gold Corp (NSJ.CN) is 3.9%.
| Range | Selected | |
| Cost of equity | 1.40% - 6.90% | 4.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 2.6% | 3.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -6.43 | -6.43 |
| Additional risk adjustments | 36.5% | 37.0% |
| Cost of equity | 1.40% | 6.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 2.6% |
| Selected WACC | 3.9% | |