The WACC of FirstService Corp (FSV.TO) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.20% | 8.85% |
| Tax rate | 25.00% - 25.30% | 25.15% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.0% - 9.4% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.86 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.20% |
| Tax rate | 25.00% | 25.30% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.0% | 9.4% |
| Selected WACC | 8.2% | |