The WACC of Dorel Industries Inc (DII.B.TO) is 6.1%.
| Range | Selected | |
| Cost of equity | 8.50% - 17.60% | 13.05% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.40% - 7.00% | 6.20% |
| WACC | 4.8% - 7.4% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.04 | 2.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 17.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 4.59 | 4.59 |
| Cost of debt | 5.40% | 7.00% |
| After-tax WACC | 4.8% | 7.4% |
| Selected WACC | 6.1% | |