The WACC of Emergia Inc (EMER.CN) is 5.7%.
| Range | Selected | |
| Cost of equity | 6.60% - 12.10% | 9.35% |
| Tax rate | 0.10% - 0.90% | 0.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 6.1% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.68 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 12.10% |
| Tax rate | 0.10% | 0.90% |
| Debt/Equity ratio | 5.01 | 5.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 6.1% |
| Selected WACC | 5.7% | |