The WACC of MAG Silver Corp (MAG.TO) is 9.7%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.60% | 9.75% |
| Tax rate | 7.30% - 13.00% | 10.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 11.6% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.60% |
| Tax rate | 7.30% | 13.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 11.6% |
| Selected WACC | 9.7% | |