The WACC of DIRTT Environmental Solutions Ltd (DRT.TO) is 12.0%.
| Range | Selected | |
| Cost of equity | 7.50% - 12.40% | 9.95% |
| Tax rate | 1.50% - 10.50% | 6.00% |
| Cost of debt | 16.10% - 16.10% | 16.10% |
| WACC | 10.8% - 13.2% | 12.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.83 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 12.40% |
| Tax rate | 1.50% | 10.50% |
| Debt/Equity ratio | 0.67 | 0.67 |
| Cost of debt | 16.10% | 16.10% |
| After-tax WACC | 10.8% | 13.2% |
| Selected WACC | 12.0% | |