The WACC of dentalcorp Holdings Ltd (DNTL.TO) is 9.6%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.10% | 8.05% |
| Tax rate | 14.70% - 27.30% | 21.00% |
| Cost of debt | 6.30% - 23.20% | 14.75% |
| WACC | 6.2% - 13.0% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.75 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.10% |
| Tax rate | 14.70% | 27.30% |
| Debt/Equity ratio | 0.98 | 0.98 |
| Cost of debt | 6.30% | 23.20% |
| After-tax WACC | 6.2% | 13.0% |
| Selected WACC | 9.6% | |