The WACC of Black Diamond Group Ltd (BDI.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.20% | 7.80% |
| Tax rate | 20.60% - 25.30% | 22.95% |
| Cost of debt | 4.30% - 4.90% | 4.60% |
| WACC | 5.7% - 7.8% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.20% |
| Tax rate | 20.60% | 25.30% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.30% | 4.90% |
| After-tax WACC | 5.7% | 7.8% |
| Selected WACC | 6.7% | |