The WACC of INDVR Brands Inc. (IDVR.CN) is 4.4%.
| Range | Selected | |
| Cost of equity | 5.30% - 24.90% | 15.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.8% - 4.9% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.42 | 3.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 24.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 15.69 | 15.69 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.8% | 4.9% |
| Selected WACC | 4.4% | |