The WACC of Kenmare Resources PLC (KMR.L) is 9.7%.
| Range | Selected | |
| Cost of equity | 8.70% - 12.40% | 10.55% |
| Tax rate | 9.10% - 11.20% | 10.15% |
| Cost of debt | 4.60% - 7.40% | 6.00% |
| WACC | 7.9% - 11.4% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.78 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 12.40% |
| Tax rate | 9.10% | 11.20% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 4.60% | 7.40% |
| After-tax WACC | 7.9% | 11.4% |
| Selected WACC | 9.7% | |