The WACC of BMTC Group Inc (GBT.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.90% | 7.55% |
| Tax rate | 24.30% - 24.50% | 24.40% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.9% - 8.5% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.90% |
| Tax rate | 24.30% | 24.50% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.9% | 8.5% |
| Selected WACC | 7.2% | |