The WACC of Copper Mountain Mining Corp (CMMC.TO) is 8.5%.
| Range | Selected | |
| Cost of equity | 8.60% - 13.90% | 11.25% |
| Tax rate | 25.80% - 35.60% | 30.70% |
| Cost of debt | 6.30% - 7.00% | 6.65% |
| WACC | 7.0% - 10.0% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.07 | 1.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 13.90% |
| Tax rate | 25.80% | 35.60% |
| Debt/Equity ratio | 0.69 | 0.69 |
| Cost of debt | 6.30% | 7.00% |
| After-tax WACC | 7.0% | 10.0% |
| Selected WACC | 8.5% | |