The WACC of Bellrock Brands Inc (BRCK.U.CN) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.40% | 6.45% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 15.60% | 11.30% |
| WACC | 5.5% - 7.7% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.45 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.50% | 7.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 7.00% | 15.60% |
| After-tax WACC | 5.5% | 7.7% |
| Selected WACC | 6.6% | |