The WACC of Cadence Minerals PLC (KDNC.L) is 5.7%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.50% | 6.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.5% - 6.9% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.1 | 0.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 7.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.5% | 6.9% |
| Selected WACC | 5.7% | |