The WACC of Sprott Inc (SII.TO) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.70% | 7.10% |
| Tax rate | 21.60% - 23.90% | 22.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 8.6% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 8.70% |
| Tax rate | 21.60% | 23.90% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 8.6% |
| Selected WACC | 7.1% | |