The WACC of Scout Minerals Corp (SCTM.CN) is 17.9%.
| Range | Selected | |
| Cost of equity | 29.30% - 35.00% | 32.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 16.5% - 19.3% | 17.9% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 4.68 | 4.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 29.30% | 35.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 16.5% | 19.3% |
| Selected WACC | 17.9% | |