The WACC of Black Diamond Group Ltd (BDI.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.80% - 10.60% | 8.20% |
| Tax rate | 20.60% - 25.30% | 22.95% |
| Cost of debt | 4.30% - 5.50% | 4.90% |
| WACC | 5.1% - 8.7% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 10.60% |
| Tax rate | 20.60% | 25.30% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 4.30% | 5.50% |
| After-tax WACC | 5.1% | 8.7% |
| Selected WACC | 6.9% | |