The WACC of Boat Rocker Media Inc (BRMI.TO) is 5.0%.
| Range | Selected | |
| Cost of equity | 8.80% - 10.90% | 9.85% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.9% - 6.1% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.11 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 10.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 5.13 | 5.13 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.9% | 6.1% |
| Selected WACC | 5.0% | |