The WACC of Silvercrest Metals Inc (SIL.TO) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.60% | 8.20% |
| Tax rate | 1.10% - 3.10% | 2.10% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.8% - 9.6% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.60% |
| Tax rate | 1.10% | 3.10% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.8% | 9.6% |
| Selected WACC | 8.2% | |