The WACC of Coeur Mining Inc (CDE) is 9.7%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.50% | 9.25% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 7.20% - 23.90% | 15.55% |
| WACC | 7.5% - 11.9% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.9 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.50% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 7.20% | 23.90% |
| After-tax WACC | 7.5% | 11.9% |
| Selected WACC | 9.7% | |