The WACC of Guru Organic Energy Corp (GURU.TO) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.90% | 6.05% |
| Tax rate | 1.10% - 2.00% | 1.55% |
| Cost of debt | 7.00% - 10.50% | 8.75% |
| WACC | 5.3% - 7.0% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.18 | -0.04 |
| Additional risk adjustments | 3.0% | 3.5% |
| Cost of equity | 5.20% | 6.90% |
| Tax rate | 1.10% | 2.00% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 7.00% | 10.50% |
| After-tax WACC | 5.3% | 7.0% |
| Selected WACC | 6.2% | |