The WACC of C3Ai Inc (AI) is 8.2%.
| Range | Selected | |
| Cost of equity | 9.10% - 13.50% | 11.30% |
| Tax rate | 0.40% - 0.50% | 0.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 9.3% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.14 | 1.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 13.50% |
| Tax rate | 0.40% | 0.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 9.3% |
| Selected WACC | 8.2% | |