The WACC of Black Diamond Group Ltd (BDI.TO) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.70% - 9.00% | 7.35% |
| Tax rate | 20.60% - 25.30% | 22.95% |
| Cost of debt | 4.30% - 5.40% | 4.85% |
| WACC | 5.1% - 7.7% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 9.00% |
| Tax rate | 20.60% | 25.30% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.30% | 5.40% |
| After-tax WACC | 5.1% | 7.7% |
| Selected WACC | 6.4% | |