The WACC of Magnet Forensics Inc (MAGT.TO) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.40% | 8.35% |
| Tax rate | 24.20% - 29.70% | 26.95% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.3% - 9.4% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.81 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.40% |
| Tax rate | 24.20% | 29.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.3% | 9.4% |
| Selected WACC | 8.3% | |