The WACC of Silvercorp Metals Inc (SVM.TO) is 10.3%.
| Range | Selected | |
| Cost of equity | 8.40% - 12.30% | 10.35% |
| Tax rate | 21.60% - 26.10% | 23.85% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 8.4% - 12.2% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.03 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 12.30% |
| Tax rate | 21.60% | 26.10% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 8.4% | 12.2% |
| Selected WACC | 10.3% | |