The WACC of Goodfellow Inc (GDL.TO) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.70% | 10.25% |
| Tax rate | 26.90% - 27.10% | 27.00% |
| Cost of debt | 4.00% - 5.80% | 4.90% |
| WACC | 8.1% - 10.9% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.1 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.70% |
| Tax rate | 26.90% | 27.10% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 5.80% |
| After-tax WACC | 8.1% | 10.9% |
| Selected WACC | 9.5% | |