The WACC of Horizonte Minerals PLC (HZM.L) is 6.6%.
| Range | Selected | |
| Cost of equity | 343.50% - 554.00% | 448.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.2% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 56.78 | 78.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 343.50% | 554.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 176.22 | 176.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.2% |
| Selected WACC | 6.6% | |