The WACC of Colabor Group Inc (GCL.TO) is 8.4%.
| Range | Selected | |
| Cost of equity | 8.70% - 12.50% | 10.60% |
| Tax rate | 24.60% - 26.00% | 25.30% |
| Cost of debt | 8.40% - 8.40% | 8.40% |
| WACC | 7.5% - 9.4% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.09 | 1.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 12.50% |
| Tax rate | 24.60% | 26.00% |
| Debt/Equity ratio | 1.02 | 1.02 |
| Cost of debt | 8.40% | 8.40% |
| After-tax WACC | 7.5% | 9.4% |
| Selected WACC | 8.4% | |