Core Natural Resources, Inc. (CNR) WACC Analysis

As of June 7, 2025, Core Natural Resources, Inc. (CNR) carries a Weighted Average Cost of Capital (WACC) of 9.9%. WACC reflects the blended rate Core Natural Resources, Inc. must pay to both equity and debt holders.

Within that, the cost of equity is 8.8%, the cost of debt is 4.8%, and the effective tax rate is 14.8%.

Breakdown of WACC Components

• Long-term bond rate: 3.9% – 4.4%
• Equity market risk premium: 4.6% – 5.6%
• Adjusted beta: 1.07 – 1.18
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.06

What It Means for Investors

With a selected WACC of 9.9%, Core Natural Resources, Inc. must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects a moderate financing cost structure.