The WACC of Cerro De Pasco Resources Inc (CDPR.CN) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.40% | 7.85% |
| Tax rate | 1.00% - 6.20% | 3.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 9.4% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.40% |
| Tax rate | 1.00% | 6.20% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 9.4% |
| Selected WACC | 7.8% | |