The WACC of MAG Silver Corp (MAG.TO) is 9.4%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.00% | 9.40% |
| Tax rate | 7.30% - 13.00% | 10.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 11.0% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.92 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.00% |
| Tax rate | 7.30% | 13.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 11.0% |
| Selected WACC | 9.4% | |