The WACC of Phoenix Copper Ltd (PXC.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.80% | 9.40% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.5% - 10.0% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.66 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.5% | 10.0% |
| Selected WACC | 8.7% | |