The WACC of Magnet Forensics Inc (MAGT.TO) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.70% - 9.90% | 8.80% |
| Tax rate | 24.20% - 29.70% | 26.95% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.6% - 9.9% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.88 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 9.90% |
| Tax rate | 24.20% | 29.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.6% | 9.9% |
| Selected WACC | 8.8% | |