The WACC of Torex Gold Resources Inc (TXG.TO) is 9.2%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.40% | 9.25% |
| Tax rate | 36.30% - 38.50% | 37.40% |
| Cost of debt | 4.00% - 22.60% | 13.30% |
| WACC | 8.0% - 10.4% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.40% |
| Tax rate | 36.30% | 38.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 22.60% |
| After-tax WACC | 8.0% | 10.4% |
| Selected WACC | 9.2% | |