The WACC of MGX Minerals Inc (XMG.CN) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.40% - 11.80% | 9.10% |
| Tax rate | 0.50% - 1.00% | 0.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 9.5% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.63 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 11.80% |
| Tax rate | 0.50% | 1.00% |
| Debt/Equity ratio | 0.52 | 0.52 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 9.5% |
| Selected WACC | 7.7% | |