The WACC of Chemesis International Inc (CSI.CN) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.10% | 7.55% |
| Tax rate | 0.10% - 0.30% | 0.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.9% - 9.1% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.44 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.10% |
| Tax rate | 0.10% | 0.30% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.9% | 9.1% |
| Selected WACC | 7.5% | |