The WACC of Pan American Silver Corp (PAAS.TO) is 9.7%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.20% | 10.15% |
| Tax rate | 35.40% - 47.30% | 41.35% |
| Cost of debt | 6.30% - 13.30% | 9.80% |
| WACC | 7.8% - 11.7% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.20% |
| Tax rate | 35.40% | 47.30% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 6.30% | 13.30% |
| After-tax WACC | 7.8% | 11.7% |
| Selected WACC | 9.7% | |