The WACC of Magellan Aerospace Corp (MAL.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.80% | 7.55% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.9% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.9% | 8.1% |
| Selected WACC | 7.0% | |