The WACC of Big Rock Brewery Inc (BR.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.80% | 8.15% |
| Tax rate | 15.90% - 20.70% | 18.30% |
| Cost of debt | 6.40% - 7.00% | 6.70% |
| WACC | 5.7% - 6.8% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.66 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.80% |
| Tax rate | 15.90% | 20.70% |
| Debt/Equity ratio | 2.43 | 2.43 |
| Cost of debt | 6.40% | 7.00% |
| After-tax WACC | 5.7% | 6.8% |
| Selected WACC | 6.3% | |