The WACC of Sabre Gold Mines Corp (SGLD.TO) is 10.2%.
| Range | Selected | |
| Cost of equity | 10.70% - 13.20% | 11.95% |
| Tax rate | 0.10% - 0.40% | 0.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.2% - 11.1% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.48 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 13.20% |
| Tax rate | 0.10% | 0.40% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.2% | 11.1% |
| Selected WACC | 10.2% | |