The WACC of Kneat.com Inc (KSI.TO) is 10.4%.
| Range | Selected | |
| Cost of equity | 9.50% - 12.00% | 10.75% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.3% - 11.6% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.24 | 1.28 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 12.00% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.3% | 11.6% |
| Selected WACC | 10.4% | |