The WACC of LXRandCo Inc (LXR.TO) is 24.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 11.40% | 8.40% |
| Tax rate | 0.30% - 0.30% | 0.30% |
| Cost of debt | 7.00% - 45.60% | 26.30% |
| WACC | 6.9% - 42.8% | 24.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 11.40% |
| Tax rate | 0.30% | 0.30% |
| Debt/Equity ratio | 11.72 | 11.72 |
| Cost of debt | 7.00% | 45.60% |
| After-tax WACC | 6.9% | 42.8% |
| Selected WACC | 24.8% | |