The WACC of Empire Company Ltd (EMP.A.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.60% | 8.40% |
| Tax rate | 25.50% - 25.80% | 25.65% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.4% - 7.1% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.78 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.60% |
| Tax rate | 25.50% | 25.80% |
| Debt/Equity ratio | 0.72 | 0.72 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.4% | 7.1% |
| Selected WACC | 6.3% | |