The WACC of 5N Plus Inc (VNP.TO) is 8.3%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.30% | 9.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.60% - 4.90% | 4.75% |
| WACC | 7.1% - 9.5% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.01 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.60% | 4.90% |
| After-tax WACC | 7.1% | 9.5% |
| Selected WACC | 8.3% | |