The WACC of Dorel Industries Inc (DII.B.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 14.20% - 22.70% | 18.45% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.40% - 7.00% | 6.20% |
| WACC | 6.4% - 9.1% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.17 | 3.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.20% | 22.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 3.37 | 3.37 |
| Cost of debt | 5.40% | 7.00% |
| After-tax WACC | 6.4% | 9.1% |
| Selected WACC | 7.8% | |