The WACC of Polymetal International PLC (POLY.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.90% | 9.80% |
| Tax rate | 19.00% - 21.60% | 20.30% |
| Cost of debt | 4.40% - 5.20% | 4.80% |
| WACC | 5.5% - 7.8% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.90% |
| Tax rate | 19.00% | 21.60% |
| Debt/Equity ratio | 1.1 | 1.1 |
| Cost of debt | 4.40% | 5.20% |
| After-tax WACC | 5.5% | 7.8% |
| Selected WACC | 6.7% | |