The WACC of Blackhawk Growth Corp (BLR.CN) is 4.1%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.60% | 5.70% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.9% - 4.2% | 4.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 6.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 4.02 | 4.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.9% | 4.2% |
| Selected WACC | 4.1% | |