The WACC of DREAM Unlimited Corp (DRM.TO) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.40% | 7.95% |
| Tax rate | 14.80% - 17.70% | 16.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.0% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.65 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.40% |
| Tax rate | 14.80% | 17.70% |
| Debt/Equity ratio | 1.84 | 1.84 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.0% |
| Selected WACC | 5.5% | |