The WACC of Goodfellow Inc (GDL.TO) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.30% | 9.70% |
| Tax rate | 26.90% - 27.10% | 27.00% |
| Cost of debt | 4.00% - 5.80% | 4.90% |
| WACC | 7.6% - 10.6% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.95 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.30% |
| Tax rate | 26.90% | 27.10% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.00% | 5.80% |
| After-tax WACC | 7.6% | 10.6% |
| Selected WACC | 9.1% | |