The WACC of Gear Energy Ltd (GXE.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.30% | 8.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.40% - 11.10% | 7.75% |
| WACC | 6.6% - 9.2% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.40% | 11.10% |
| After-tax WACC | 6.6% | 9.2% |
| Selected WACC | 7.9% | |