The WACC of Big Rock Brewery Inc (BR.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.60% | 8.95% |
| Tax rate | 15.90% - 20.70% | 18.30% |
| Cost of debt | 6.40% - 7.00% | 6.70% |
| WACC | 6.0% - 7.0% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.79 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.60% |
| Tax rate | 15.90% | 20.70% |
| Debt/Equity ratio | 2.44 | 2.44 |
| Cost of debt | 6.40% | 7.00% |
| After-tax WACC | 6.0% | 7.0% |
| Selected WACC | 6.5% | |