The WACC of Adf Group Inc (DRX.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.60% - 8.50% | 7.55% |
| Tax rate | 12.70% - 15.70% | 14.20% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 6.2% - 8.1% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 8.50% |
| Tax rate | 12.70% | 15.70% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 6.2% | 8.1% |
| Selected WACC | 7.2% | |