The WACC of Pantheon Resources PLC (PANR.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.20% | 7.25% |
| Tax rate | 13.20% - 15.80% | 14.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.3% - 8.2% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.20% |
| Tax rate | 13.20% | 15.80% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.3% | 8.2% |
| Selected WACC | 7.2% | |