The WACC of Cogeco Inc (CGO.TO) is 5.7%.
| Range | Selected | |
| Cost of equity | 16.90% - 22.80% | 19.85% |
| Tax rate | 19.00% - 20.50% | 19.75% |
| Cost of debt | 4.60% - 6.30% | 5.45% |
| WACC | 4.9% - 6.5% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.69 | 3.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.90% | 22.80% |
| Tax rate | 19.00% | 20.50% |
| Debt/Equity ratio | 10.64 | 10.64 |
| Cost of debt | 4.60% | 6.30% |
| After-tax WACC | 4.9% | 6.5% |
| Selected WACC | 5.7% | |