The WACC of Caldwell Partners International Inc (CWL.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.00% | 8.40% |
| Tax rate | 17.90% - 20.60% | 19.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 9.1% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.71 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.00% |
| Tax rate | 17.90% | 20.60% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 9.1% |
| Selected WACC | 7.7% | |