The WACC of Big Rock Brewery Inc (BR.TO) is 5.5%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.30% | 5.55% |
| Tax rate | 15.90% - 20.70% | 18.30% |
| Cost of debt | 6.40% - 7.00% | 6.70% |
| WACC | 5.2% - 5.8% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.31 | 0.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 6.30% |
| Tax rate | 15.90% | 20.70% |
| Debt/Equity ratio | 2.43 | 2.43 |
| Cost of debt | 6.40% | 7.00% |
| After-tax WACC | 5.2% | 5.8% |
| Selected WACC | 5.5% | |