The WACC of Canbud Distribution Corp (CBDX.CN) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.10% - 10.30% | 8.20% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 9.3% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.58 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 10.30% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 9.3% |
| Selected WACC | 7.5% | |