The WACC of Canlan Ice Sports Corp (ICE.TO) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.90% - 12.00% | 9.95% |
| Tax rate | 30.40% - 44.00% | 37.20% |
| Cost of debt | 4.50% - 11.70% | 8.10% |
| WACC | 5.6% - 9.3% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.94 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 12.00% |
| Tax rate | 30.40% | 44.00% |
| Debt/Equity ratio | 0.95 | 0.95 |
| Cost of debt | 4.50% | 11.70% |
| After-tax WACC | 5.6% | 9.3% |
| Selected WACC | 7.5% | |