The WACC of Jaguar Mining Inc (JAG.TO) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.00% | 8.95% |
| Tax rate | 18.80% - 22.00% | 20.40% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.8% - 9.9% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.00% |
| Tax rate | 18.80% | 22.00% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.8% | 9.9% |
| Selected WACC | 8.8% | |