The WACC of Crown Capital Partners Inc (CRWN.TO) is 11.8%.
| Range | Selected | |
| Cost of equity | 6.50% - 12.40% | 9.45% |
| Tax rate | 14.40% - 19.10% | 16.75% |
| Cost of debt | 6.50% - 23.20% | 14.85% |
| WACC | 5.7% - 18.0% | 11.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.65 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 12.40% |
| Tax rate | 14.40% | 19.10% |
| Debt/Equity ratio | 7.81 | 7.81 |
| Cost of debt | 6.50% | 23.20% |
| After-tax WACC | 5.7% | 18.0% |
| Selected WACC | 11.8% | |