The WACC of Etrion Corp (ETX.TO) is 5.7%.
| Range | Selected | |
| Cost of equity | 7.80% - 13.00% | 10.40% |
| Tax rate | 10.40% - 14.10% | 12.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 6.2% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.94 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 13.00% |
| Tax rate | 10.40% | 14.10% |
| Debt/Equity ratio | 3.52 | 3.52 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 6.2% |
| Selected WACC | 5.7% | |