The WACC of Black Diamond Group Ltd (BDI.TO) is 7.3%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.20% | 8.65% |
| Tax rate | 20.60% - 25.30% | 22.95% |
| Cost of debt | 4.30% - 4.90% | 4.60% |
| WACC | 6.2% - 8.5% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.78 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.20% |
| Tax rate | 20.60% | 25.30% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 4.30% | 4.90% |
| After-tax WACC | 6.2% | 8.5% |
| Selected WACC | 7.3% | |