The WACC of Andrew Peller Ltd (ADW.A.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.30% | 7.85% |
| Tax rate | 24.10% - 26.30% | 25.20% |
| Cost of debt | 5.60% - 14.90% | 10.25% |
| WACC | 5.2% - 10.2% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.30% |
| Tax rate | 24.10% | 26.30% |
| Debt/Equity ratio | 1.21 | 1.21 |
| Cost of debt | 5.60% | 14.90% |
| After-tax WACC | 5.2% | 10.2% |
| Selected WACC | 7.7% | |