The WACC of Copper Mountain Mining Corp (CMMC.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.30% - 13.20% | 10.25% |
| Tax rate | 25.80% - 35.60% | 30.70% |
| Cost of debt | 6.30% - 7.00% | 6.65% |
| WACC | 6.2% - 9.6% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.81 | 1.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 13.20% |
| Tax rate | 25.80% | 35.60% |
| Debt/Equity ratio | 0.69 | 0.69 |
| Cost of debt | 6.30% | 7.00% |
| After-tax WACC | 6.2% | 9.6% |
| Selected WACC | 7.9% | |