The WACC of 5N Plus Inc (VNP.TO) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.20% | 6.75% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.60% - 4.90% | 4.75% |
| WACC | 4.9% - 7.1% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.43 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 8.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 4.60% | 4.90% |
| After-tax WACC | 4.9% | 7.1% |
| Selected WACC | 6.0% | |