CDE
Coeur Mining Inc
Price:  
5.44 
USD
Volume:  
4,803,847.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDE WACC - Weighted Average Cost of Capital

The WACC of Coeur Mining Inc (CDE) is 8.2%.

The Cost of Equity of Coeur Mining Inc (CDE) is 8.95%.
The Cost of Debt of Coeur Mining Inc (CDE) is 7.10%.

Range Selected
Cost of equity 7.90% - 10.00% 8.95%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 7.20% 7.10%
WACC 7.3% - 9.1% 8.2%
WACC

CDE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.87 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.00%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.25 0.25
Cost of debt 7.00% 7.20%
After-tax WACC 7.3% 9.1%
Selected WACC 8.2%