The WACC of Constellation Software Inc (CSU.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.50% - 11.10% | 9.30% |
| Tax rate | 27.40% - 38.60% | 33.00% |
| Cost of debt | 4.20% - 6.10% | 5.15% |
| WACC | 7.3% - 10.8% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.85 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 11.10% |
| Tax rate | 27.40% | 38.60% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.20% | 6.10% |
| After-tax WACC | 7.3% | 10.8% |
| Selected WACC | 9.0% | |