The WACC of Canlan Ice Sports Corp (ICE.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.50% - 10.30% | 8.40% |
| Tax rate | 30.40% - 44.00% | 37.20% |
| Cost of debt | 4.50% - 20.20% | 12.35% |
| WACC | 4.9% - 10.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.65 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 10.30% |
| Tax rate | 30.40% | 44.00% |
| Debt/Equity ratio | 0.96 | 0.96 |
| Cost of debt | 4.50% | 20.20% |
| After-tax WACC | 4.9% | 10.8% |
| Selected WACC | 7.8% | |