The WACC of ThreeD Capital Inc (IDK.CN) is 6.2%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.50% | 6.05% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 18.20% | 12.60% |
| WACC | 4.6% - 7.8% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.28 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 7.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 7.00% | 18.20% |
| After-tax WACC | 4.6% | 7.8% |
| Selected WACC | 6.2% | |