The WACC of D-Box Technologies Inc (DBO.TO) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.40% | 8.25% |
| Tax rate | 0.40% - 0.50% | 0.45% |
| Cost of debt | 5.90% - 14.90% | 10.40% |
| WACC | 6.9% - 10.5% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.77 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.40% |
| Tax rate | 0.40% | 0.50% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 5.90% | 14.90% |
| After-tax WACC | 6.9% | 10.5% |
| Selected WACC | 8.7% | |