The WACC of Kneat.com Inc (KSI.TO) is 10.1%.
| Range | Selected | |
| Cost of equity | 9.20% - 11.50% | 10.35% |
| Tax rate | 0.20% - 0.30% | 0.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.0% - 11.1% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.18 | 1.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 11.50% |
| Tax rate | 0.20% | 0.30% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.0% | 11.1% |
| Selected WACC | 10.1% | |