The WACC of illumin Holdings Inc (ILLM.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.20% | 7.20% |
| Tax rate | 9.80% - 17.70% | 13.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.20% |
| Tax rate | 9.80% | 17.70% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 7.9% |
| Selected WACC | 7.0% | |