The WACC of Computer Modelling Group Ltd (CMG.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.60% | 7.05% |
| Tax rate | 25.30% - 25.50% | 25.40% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.4% - 8.4% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.64 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.50% | 8.60% |
| Tax rate | 25.30% | 25.50% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.4% | 8.4% |
| Selected WACC | 6.9% | |