The WACC of ThreeD Capital Inc (IDK.CN) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.20% - 8.50% | 6.85% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 18.20% | 11.10% |
| WACC | 5.1% - 8.7% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.4 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 8.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.00% | 18.20% |
| After-tax WACC | 5.1% | 8.7% |
| Selected WACC | 6.9% | |