The WACC of Cogeco Inc (CGO.TO) is 5.7%.
| Range | Selected | |
| Cost of equity | 11.60% - 23.30% | 17.45% |
| Tax rate | 18.00% - 19.90% | 18.95% |
| Cost of debt | 4.80% - 6.30% | 5.55% |
| WACC | 4.7% - 6.8% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.65 | 3.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.60% | 23.30% |
| Tax rate | 18.00% | 19.90% |
| Debt/Equity ratio | 9.53 | 9.53 |
| Cost of debt | 4.80% | 6.30% |
| After-tax WACC | 4.7% | 6.8% |
| Selected WACC | 5.7% | |