The WACC of Nuinsco Resources Ltd (NWI.CN) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.30% | 7.75% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 9.1% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 9.1% |
| Selected WACC | 7.6% | |