The WACC of Aura Minerals Inc (ORA.TO) is 8.7%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.00% | 10.55% |
| Tax rate | 25.50% - 33.80% | 29.65% |
| Cost of debt | 6.00% - 8.00% | 7.00% |
| WACC | 7.6% - 9.8% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.14 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.00% |
| Tax rate | 25.50% | 33.80% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 6.00% | 8.00% |
| After-tax WACC | 7.6% | 9.8% |
| Selected WACC | 8.7% | |