The WACC of Ignite International Brands Ltd (BILZ.CN) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.80% | 9.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.40% - 5.40% | 5.40% |
| WACC | 7.0% - 9.9% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.85 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.40% | 5.40% |
| After-tax WACC | 7.0% | 9.9% |
| Selected WACC | 8.5% | |