The WACC of 5N Plus Inc (VNP.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.60% | 7.35% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.40% - 4.60% | 4.50% |
| WACC | 5.4% - 7.3% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 4.40% | 4.60% |
| After-tax WACC | 5.4% | 7.3% |
| Selected WACC | 6.3% | |