The WACC of Apollo Healthcare Corp (AHC.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.40% | 9.30% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.9% - 10.1% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.02 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.40% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.9% | 10.1% |
| Selected WACC | 9.0% | |