The WACC of Sprott Inc (SII.TO) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.40% | 6.90% |
| Tax rate | 21.60% - 23.90% | 22.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 8.3% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.44 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.40% |
| Tax rate | 21.60% | 23.90% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 8.3% |
| Selected WACC | 6.8% | |