The WACC of 37 Capital Inc (JJJ.X.CN) is 8.1%.
| Range | Selected | |
| Cost of equity | 8.30% - 12.00% | 10.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 9.4% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 12.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 9.4% |
| Selected WACC | 8.1% | |