The WACC of Great Panther Mining Ltd (GPR.TO) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.00% - 14.40% | 10.70% |
| Tax rate | 0.70% - 19.00% | 9.85% |
| Cost of debt | 5.20% - 7.00% | 6.10% |
| WACC | 5.9% - 9.1% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.62 | 1.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 14.40% |
| Tax rate | 0.70% | 19.00% |
| Debt/Equity ratio | 1.52 | 1.52 |
| Cost of debt | 5.20% | 7.00% |
| After-tax WACC | 5.9% | 9.1% |
| Selected WACC | 7.5% | |