The WACC of New Pacific Metals Corp (NUAG.TO) is 9.7%.
| Range | Selected | |
| Cost of equity | 13.60% - 17.60% | 15.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.7% - 10.7% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.05 | 2.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.60% | 17.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.7% | 10.7% |
| Selected WACC | 9.7% | |