The WACC of Cogeco Inc (CGO.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 18.20% - 25.60% | 21.90% |
| Tax rate | 19.00% - 20.50% | 19.75% |
| Cost of debt | 4.60% - 7.10% | 5.85% |
| WACC | 5.1% - 7.4% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.93 | 3.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.20% | 25.60% |
| Tax rate | 19.00% | 20.50% |
| Debt/Equity ratio | 9.99 | 9.99 |
| Cost of debt | 4.60% | 7.10% |
| After-tax WACC | 5.1% | 7.4% |
| Selected WACC | 6.3% | |