The WACC of Badger Daylighting Ltd (BAD.TO) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.80% | 8.65% |
| Tax rate | 28.50% - 31.10% | 29.80% |
| Cost of debt | 5.30% - 8.20% | 6.75% |
| WACC | 7.2% - 9.4% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.88 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.80% |
| Tax rate | 28.50% | 31.10% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 5.30% | 8.20% |
| After-tax WACC | 7.2% | 9.4% |
| Selected WACC | 8.3% | |