The WACC of Copperleaf Technologies Inc (CPLF.TO) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.40% | 8.30% |
| Tax rate | 1.40% - 2.00% | 1.70% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.2% - 9.4% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.8 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.40% |
| Tax rate | 1.40% | 2.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.2% | 9.4% |
| Selected WACC | 8.3% | |