The WACC of CurrencyWorks Inc (CWRK.CN) is 11.6%.
| Range | Selected | |
| Cost of equity | 9.50% - 14.10% | 11.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 9.3% - 13.8% | 11.6% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.08 | 1.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 14.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 9.3% | 13.8% |
| Selected WACC | 11.6% | |