The WACC of Shawcor Ltd (MATR.TO) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.80% | 8.70% |
| Tax rate | 14.10% - 25.90% | 20.00% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 6.7% - 8.5% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.87 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.80% |
| Tax rate | 14.10% | 25.90% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 6.7% | 8.5% |
| Selected WACC | 7.6% | |