The WACC of MCI Onehealth Technologies Inc (DRDR.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.10% | 8.40% |
| Tax rate | 11.00% - 17.80% | 14.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.4% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.57 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.10% |
| Tax rate | 11.00% | 17.80% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.4% |
| Selected WACC | 7.2% | |