The WACC of MGX Minerals Inc (XMG.CN) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.50% - 10.20% | 7.85% |
| Tax rate | 0.50% - 1.00% | 0.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 8.4% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 10.20% |
| Tax rate | 0.50% | 1.00% |
| Debt/Equity ratio | 0.52 | 0.52 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 8.4% |
| Selected WACC | 6.9% | |