The WACC of Medical Facilities Corp (DR.TO) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.30% | 8.95% |
| Tax rate | 13.80% - 16.20% | 15.00% |
| Cost of debt | 4.80% - 5.50% | 5.15% |
| WACC | 6.2% - 8.0% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.84 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.30% |
| Tax rate | 13.80% | 16.20% |
| Debt/Equity ratio | 0.66 | 0.66 |
| Cost of debt | 4.80% | 5.50% |
| After-tax WACC | 6.2% | 8.0% |
| Selected WACC | 7.1% | |