The WACC of Kopy Goldfields AB (publ) (KOPY.ST) is 12.0%.
| Range | Selected | |
| Cost of equity | 4.30% - 6.40% | 5.35% |
| Tax rate | 18.60% - 24.50% | 21.55% |
| Cost of debt | 14.30% - 20.60% | 17.45% |
| WACC | 10.2% - 13.8% | 12.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.30% | 6.40% |
| Tax rate | 18.60% | 24.50% |
| Debt/Equity ratio | 4.08 | 4.08 |
| Cost of debt | 14.30% | 20.60% |
| After-tax WACC | 10.2% | 13.8% |
| Selected WACC | 12.0% | |