The WACC of Caerus Mineral Resources PLC (CMRS.L) is 3.5%.
| Range | Selected | |
| Cost of equity | 3.00% - 3.80% | 3.40% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.1% - 3.8% | 3.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.24 | -0.24 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 3.00% | 3.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.1% | 3.8% |
| Selected WACC | 3.5% | |