The WACC of Trevali Mining Corp (TV.TO) is 10.6%.
| Range | Selected | |
| Cost of equity | 19.00% - 25.10% | 22.05% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.30% - 14.90% | 10.10% |
| WACC | 7.2% - 14.0% | 10.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.1 | 3.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.00% | 25.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 3.64 | 3.64 |
| Cost of debt | 5.30% | 14.90% |
| After-tax WACC | 7.2% | 14.0% |
| Selected WACC | 10.6% | |