The WACC of Colabor Group Inc (GCL.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.70% - 12.30% | 10.50% |
| Tax rate | 24.60% - 26.00% | 25.30% |
| Cost of debt | 6.80% - 6.80% | 6.80% |
| WACC | 6.9% - 8.7% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.08 | 1.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 12.30% |
| Tax rate | 24.60% | 26.00% |
| Debt/Equity ratio | 0.96 | 0.96 |
| Cost of debt | 6.80% | 6.80% |
| After-tax WACC | 6.9% | 8.7% |
| Selected WACC | 7.8% | |