The WACC of Kinaxis Inc (KXS.TO) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.90% | 8.55% |
| Tax rate | 36.10% - 41.30% | 38.70% |
| Cost of debt | 4.00% - 5.00% | 4.50% |
| WACC | 7.1% - 9.8% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.79 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.90% |
| Tax rate | 36.10% | 41.30% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 5.00% |
| After-tax WACC | 7.1% | 9.8% |
| Selected WACC | 8.5% | |