The WACC of Roxgold Inc (ROXG.TO) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.60% | 9.15% |
| Tax rate | 28.10% - 34.40% | 31.25% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 7.3% - 10.0% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.91 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.60% |
| Tax rate | 28.10% | 34.40% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 7.3% | 10.0% |
| Selected WACC | 8.6% | |