The WACC of Crown Capital Partners Inc (CRWN.TO) is 12.2%.
| Range | Selected | |
| Cost of equity | 5.50% - 19.10% | 12.30% |
| Tax rate | 14.40% - 19.10% | 16.75% |
| Cost of debt | 6.50% - 23.20% | 14.85% |
| WACC | 5.5% - 18.8% | 12.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 2.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 19.10% |
| Tax rate | 14.40% | 19.10% |
| Debt/Equity ratio | 10.23 | 10.23 |
| Cost of debt | 6.50% | 23.20% |
| After-tax WACC | 5.5% | 18.8% |
| Selected WACC | 12.2% | |