The WACC of 5N Plus Inc (VNP.TO) is 8.0%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.00% | 9.65% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.60% - 6.00% | 5.30% |
| WACC | 6.9% - 9.1% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 4.60% | 6.00% |
| After-tax WACC | 6.9% | 9.1% |
| Selected WACC | 8.0% | |