The WACC of Calian Group Ltd (CGY.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 4.60% - 8.60% | 6.60% |
| Tax rate | 37.20% - 39.90% | 38.55% |
| Cost of debt | 4.40% - 7.50% | 5.95% |
| WACC | 4.4% - 8.1% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.29 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 8.60% |
| Tax rate | 37.20% | 39.90% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.40% | 7.50% |
| After-tax WACC | 4.4% | 8.1% |
| Selected WACC | 6.3% | |