The WACC of D-Box Technologies Inc (DBO.TO) is 8.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.60% | 8.00% |
| Tax rate | 0.40% - 0.50% | 0.45% |
| Cost of debt | 5.90% - 16.10% | 11.00% |
| WACC | 6.3% - 11.3% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.60% |
| Tax rate | 0.40% | 0.50% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 5.90% | 16.10% |
| After-tax WACC | 6.3% | 11.3% |
| Selected WACC | 8.8% | |