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