The WACC of Cogeco Inc (CGO.TO) is 5.8%.
| Range | Selected | |
| Cost of equity | 11.10% - 21.50% | 16.30% |
| Tax rate | 18.00% - 19.90% | 18.95% |
| Cost of debt | 4.80% - 6.30% | 5.55% |
| WACC | 4.7% - 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 | 1.55 | 2.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.10% | 21.50% |
| Tax rate | 18.00% | 19.90% |
| Debt/Equity ratio | 8.48 | 8.48 |
| Cost of debt | 4.80% | 6.30% |
| After-tax WACC | 4.7% | 6.8% |
| Selected WACC | 5.8% | |