The WACC of Computer Modelling Group Ltd (CMG.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.80% | 7.15% |
| Tax rate | 25.30% - 25.50% | 25.40% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.4% - 8.6% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 8.80% |
| 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% | 8.6% |
| Selected WACC | 7.0% | |