The WACC of Cogeco Inc (CGO.TO) is 5.8%.
| Range | Selected | |
| Cost of equity | 12.20% - 24.00% | 18.10% |
| Tax rate | 18.00% - 19.90% | 18.95% |
| Cost of debt | 4.80% - 6.30% | 5.55% |
| WACC | 4.8% - 6.8% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.78 | 3.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.20% | 24.00% |
| Tax rate | 18.00% | 19.90% |
| Debt/Equity ratio | 9.55 | 9.55 |
| Cost of debt | 4.80% | 6.30% |
| After-tax WACC | 4.8% | 6.8% |
| Selected WACC | 5.8% | |