The WACC of Dorel Industries Inc (DII.B.TO) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.70% - 13.20% | 9.45% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.40% - 7.00% | 6.20% |
| WACC | 4.5% - 7.2% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 13.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 2.84 | 2.84 |
| Cost of debt | 5.40% | 7.00% |
| After-tax WACC | 4.5% | 7.2% |
| Selected WACC | 5.9% | |