The WACC of 5N Plus Inc (VNP.TO) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.40% | 7.05% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.40% - 4.60% | 4.50% |
| WACC | 5.2% - 7.2% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.40% | 4.60% |
| After-tax WACC | 5.2% | 7.2% |
| Selected WACC | 6.2% | |