The WACC of Cymbria Corp (CYB.TO) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.40% | 8.10% |
| Tax rate | 11.50% - 13.60% | 12.55% |
| Cost of debt | 4.00% - 22.60% | 13.30% |
| WACC | 6.6% - 9.8% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.71 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.40% |
| Tax rate | 11.50% | 13.60% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.00% | 22.60% |
| After-tax WACC | 6.6% | 9.8% |
| Selected WACC | 8.2% | |