The WACC of Seabridge Gold Inc (SEA.TO) is 8.3%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.00% | 9.60% |
| Tax rate | 16.00% - 47.20% | 31.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 9.2% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.99 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.00% |
| Tax rate | 16.00% | 47.20% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 9.2% |
| Selected WACC | 8.3% | |