The WACC of Badger Infrastructure Solutions Ltd (BDGI.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.70% | 8.30% |
| Tax rate | 22.20% - 23.60% | 22.90% |
| Cost of debt | 4.40% - 6.30% | 5.35% |
| WACC | 6.5% - 9.1% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.74 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.70% |
| Tax rate | 22.20% | 23.60% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.40% | 6.30% |
| After-tax WACC | 6.5% | 9.1% |
| Selected WACC | 7.8% | |