The WACC of MAG Silver Corp (MAG.TO) is 9.9%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.70% | 9.95% |
| Tax rate | 7.30% - 13.00% | 10.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.2% - 11.7% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.99 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.70% |
| Tax rate | 7.30% | 13.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.2% | 11.7% |
| Selected WACC | 9.9% | |