The WACC of Clairvest Group Inc (CVG.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.50% | 7.15% |
| Tax rate | 11.30% - 12.10% | 11.70% |
| Cost of debt | 7.00% - 26.30% | 16.65% |
| WACC | 5.8% - 8.5% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.50% |
| Tax rate | 11.30% | 12.10% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 26.30% |
| After-tax WACC | 5.8% | 8.5% |
| Selected WACC | 7.2% | |