The WACC of Bucephalus Capital Corp (BCA.CN) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.50% - 12.60% | 9.05% |
| Tax rate | 0.40% - 10.10% | 5.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 8.5% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.45 | 1.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 12.60% |
| Tax rate | 0.40% | 10.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 8.5% |
| Selected WACC | 6.9% | |