The WACC of BnSellit Technology Inc (BNSL.CN) is 2.6%.
| Range | Selected | |
| Cost of equity | 1.80% - 3.20% | 2.50% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.2% - 1.9% | 2.6% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | -2.43 | -2.43 |
| Additional risk adjustments | 13.0% | 13.5% |
| Cost of equity | 1.80% | 3.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.2% | 1.9% |
| Selected WACC | 2.6% | |