The WACC of Torex Gold Resources Inc (TXG.TO) is 10.3%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.10% | 10.35% |
| Tax rate | 36.30% - 38.50% | 37.40% |
| Cost of debt | 4.00% - 22.60% | 13.30% |
| WACC | 8.5% - 12.1% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.07 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.10% |
| Tax rate | 36.30% | 38.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 22.60% |
| After-tax WACC | 8.5% | 12.1% |
| Selected WACC | 10.3% | |