The WACC of Intellipharmaceutics International Inc (IPCI.TO) is 5.4%.
| Range | Selected | |
| Cost of equity | 4.50% - 7.30% | 5.90% |
| Tax rate | 0.80% - 1.20% | 1.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 6.1% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.05 | 0.33 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 4.50% | 7.30% |
| Tax rate | 0.80% | 1.20% |
| Debt/Equity ratio | 1.06 | 1.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 6.1% |
| Selected WACC | 5.4% | |