The WACC of Clairvest Group Inc (CVG.TO) is 7.4%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.90% | 7.35% |
| Tax rate | 11.30% - 12.10% | 11.70% |
| Cost of debt | 4.40% - 26.30% | 15.35% |
| WACC | 5.8% - 8.9% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.90% |
| Tax rate | 11.30% | 12.10% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.40% | 26.30% |
| After-tax WACC | 5.8% | 8.9% |
| Selected WACC | 7.4% | |