PAAS.TO
Pan American Silver Corp
Price:  
38.35 
CAD
Volume:  
195,089.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAAS.TO WACC - Weighted Average Cost of Capital

The WACC of Pan American Silver Corp (PAAS.TO) is 10.4%.

The Cost of Equity of Pan American Silver Corp (PAAS.TO) is 10.75%.
The Cost of Debt of Pan American Silver Corp (PAAS.TO) is 8.85%.

Range Selected
Cost of equity 8.60% - 12.90% 10.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.10% - 13.60% 8.85%
WACC 8.2% - 12.7% 10.4%
WACC

PAAS.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.08 1.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 12.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.10% 13.60%
After-tax WACC 8.2% 12.7%
Selected WACC 10.4%