The WACC of Empire Company Ltd (EMP.A.TO) is 6.0%.
| Range | Selected | |
| Cost of equity | 6.40% - 10.10% | 8.25% |
| Tax rate | 25.50% - 25.80% | 25.65% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 4.9% - 7.2% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.63 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 10.10% |
| Tax rate | 25.50% | 25.80% |
| Debt/Equity ratio | 0.81 | 0.81 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 4.9% | 7.2% |
| Selected WACC | 6.0% | |