The WACC of Trevali Mining Corp (TV.TO) is 9.9%.
| Range | Selected | |
| Cost of equity | 12.50% - 21.30% | 16.90% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.30% - 16.10% | 10.70% |
| WACC | 5.8% - 13.9% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.81 | 2.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.50% | 21.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 3.53 | 3.53 |
| Cost of debt | 5.30% | 16.10% |
| After-tax WACC | 5.8% | 13.9% |
| Selected WACC | 9.9% | |