The WACC of Extendicare Inc (EXE.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.40% | 8.30% |
| Tax rate | 26.30% - 29.70% | 28.00% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.9% - 7.5% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.79 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.40% |
| Tax rate | 26.30% | 29.70% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.9% | 7.5% |
| Selected WACC | 6.7% | |