The WACC of Empire Company Ltd (EMP.A.TO) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.90% | 7.70% |
| Tax rate | 25.50% - 25.80% | 25.65% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 4.9% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.63 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.90% |
| Tax rate | 25.50% | 25.80% |
| Debt/Equity ratio | 0.85 | 0.85 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 4.9% | 6.7% |
| Selected WACC | 5.8% | |