The WACC of Captor Capital Corp (CPTR.CN) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.10% - 17.30% | 11.70% |
| Tax rate | 12.40% - 18.30% | 15.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.7% - 6.3% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 2.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 17.30% |
| Tax rate | 12.40% | 18.30% |
| Debt/Equity ratio | 5.11 | 5.11 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.7% | 6.3% |
| Selected WACC | 5.5% | |