The WACC of Aegis Brands Inc (AEG.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.50% | 5.65% |
| Tax rate | 11.20% - 15.90% | 13.55% |
| Cost of debt | 4.00% - 20.20% | 12.10% |
| WACC | 4.2% - 12.0% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 6.50% |
| Tax rate | 11.20% | 15.90% |
| Debt/Equity ratio | 1.12 | 1.12 |
| Cost of debt | 4.00% | 20.20% |
| After-tax WACC | 4.2% | 12.0% |
| Selected WACC | 8.1% | |