The WACC of Cielo Waste Solutions Corp (CMC.CN) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.40% | 6.90% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.4% - 8.3% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.33 | 0.62 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 8.40% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.4% | 8.3% |
| Selected WACC | 6.8% | |