The WACC of Adf Group Inc (DRX.TO) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.30% | 8.05% |
| Tax rate | 12.70% - 15.70% | 14.20% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 6.3% - 8.6% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.30% |
| Tax rate | 12.70% | 15.70% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 6.3% | 8.6% |
| Selected WACC | 7.4% | |