The WACC of Seabridge Gold Inc (SEA.TO) is 8.8%.
| Range | Selected | |
| Cost of equity | 8.70% - 12.80% | 10.75% |
| Tax rate | 16.00% - 47.20% | 31.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.5% - 10.2% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.08 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 12.80% |
| Tax rate | 16.00% | 47.20% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.5% | 10.2% |
| Selected WACC | 8.8% | |