The WACC of Colabor Group Inc (GCL.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.70% | 10.10% |
| Tax rate | 24.60% - 26.00% | 25.30% |
| Cost of debt | 6.80% - 6.80% | 6.80% |
| WACC | 6.9% - 8.5% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.05 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.70% |
| Tax rate | 24.60% | 26.00% |
| Debt/Equity ratio | 0.89 | 0.89 |
| Cost of debt | 6.80% | 6.80% |
| After-tax WACC | 6.9% | 8.5% |
| Selected WACC | 7.7% | |