The WACC of CDN Maverick Capital Corp (CDN.CN) is 8.8%.
| Range | Selected | |
| Cost of equity | 11.10% - 16.80% | 13.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 10.2% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.55 | 2.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.10% | 16.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 10.2% |
| Selected WACC | 8.8% | |