The WACC of Black Diamond Group Ltd (BDI.TO) is 6.0%.
| Range | Selected | |
| Cost of equity | 4.90% - 8.80% | 6.85% |
| Tax rate | 20.60% - 25.30% | 22.95% |
| Cost of debt | 4.30% - 5.40% | 4.85% |
| WACC | 4.5% - 7.5% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.34 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 8.80% |
| Tax rate | 20.60% | 25.30% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 4.30% | 5.40% |
| After-tax WACC | 4.5% | 7.5% |
| Selected WACC | 6.0% | |