The WACC of Wallbridge Mining Company Ltd (WM.TO) is 10.9%.
| Range | Selected | |
| Cost of equity | 8.30% - 13.40% | 10.85% |
| Tax rate | 39.60% - 42.70% | 41.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.3% - 13.4% | 10.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.01 | 1.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 13.40% |
| Tax rate | 39.60% | 42.70% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.3% | 13.4% |
| Selected WACC | 10.9% | |