The WACC of ADENTRA Inc (ADEN.TO) is 7.3%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.20% | 9.60% |
| Tax rate | 23.00% - 24.70% | 23.85% |
| Cost of debt | 6.30% - 7.70% | 7.00% |
| WACC | 6.3% - 8.3% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.95 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.20% |
| Tax rate | 23.00% | 24.70% |
| Debt/Equity ratio | 1.13 | 1.13 |
| Cost of debt | 6.30% | 7.70% |
| After-tax WACC | 6.3% | 8.3% |
| Selected WACC | 7.3% | |