The WACC of First Majestic Silver Corp (FR.TO) is 8.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 11.80% | 9.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.0% - 11.0% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 11.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.0% | 11.0% |
| Selected WACC | 8.5% | |