The WACC of Medipharm Labs Corp (LABS.TO) is 9.1%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.10% | 8.95% |
| Tax rate | 1.30% - 4.00% | 2.65% |
| Cost of debt | 7.00% - 16.30% | 11.65% |
| WACC | 7.7% - 10.5% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.91 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.10% |
| Tax rate | 1.30% | 4.00% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 7.00% | 16.30% |
| After-tax WACC | 7.7% | 10.5% |
| Selected WACC | 9.1% | |