The WACC of DREAM Unlimited Corp (DRM.TO) is 6.1%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.80% | 8.95% |
| Tax rate | 14.80% - 17.70% | 16.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.8% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.80% |
| Tax rate | 14.80% | 17.70% |
| Debt/Equity ratio | 1.5 | 1.5 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.8% |
| Selected WACC | 6.1% | |