The WACC of Computer Modelling Group Ltd (CMG.TO) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.40% | 6.95% |
| Tax rate | 25.30% - 25.50% | 25.40% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.4% - 8.3% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.6 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.50% | 8.40% |
| Tax rate | 25.30% | 25.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.4% | 8.3% |
| Selected WACC | 6.8% | |