The WACC of Aura Minerals Inc (ORA.TO) is 8.5%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.20% | 10.65% |
| Tax rate | 25.50% - 33.80% | 29.65% |
| Cost of debt | 5.40% - 8.00% | 6.70% |
| WACC | 7.3% - 9.8% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.16 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.20% |
| Tax rate | 25.50% | 33.80% |
| Debt/Equity ratio | 0.54 | 0.54 |
| Cost of debt | 5.40% | 8.00% |
| After-tax WACC | 7.3% | 9.8% |
| Selected WACC | 8.5% | |