The WACC of Wallbridge Mining Company Ltd (WM.TO) is 8.6%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.40% | 8.60% |
| Tax rate | 39.60% - 42.70% | 41.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 10.4% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.7 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.40% |
| Tax rate | 39.60% | 42.70% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 10.4% |
| Selected WACC | 8.6% | |