The WACC of CubicFarm Systems Corp (CUB.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 8.70% - 17.10% | 12.90% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.0% - 8.0% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.93 | 1.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 17.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 3.23 | 3.23 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.0% | 8.0% |
| Selected WACC | 7.0% | |