The WACC of Canlan Ice Sports Corp (ICE.TO) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.70% - 9.70% | 7.70% |
| Tax rate | 30.40% - 44.00% | 37.20% |
| Cost of debt | 4.50% - 17.30% | 10.90% |
| WACC | 4.5% - 9.7% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 9.70% |
| Tax rate | 30.40% | 44.00% |
| Debt/Equity ratio | 0.95 | 0.95 |
| Cost of debt | 4.50% | 17.30% |
| After-tax WACC | 4.5% | 9.7% |
| Selected WACC | 7.1% | |