The WACC of Mav Beauty Brands Inc (MAV.TO) is 11.5%.
| Range | Selected | |
| Cost of equity | 61.80% - 106.00% | 83.90% |
| Tax rate | 17.70% - 21.60% | 19.65% |
| Cost of debt | 4.60% - 23.20% | 13.90% |
| WACC | 4.2% - 18.9% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 11.51 | 16.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 61.80% | 106.00% |
| Tax rate | 17.70% | 21.60% |
| Debt/Equity ratio | 121.7 | 121.7 |
| Cost of debt | 4.60% | 23.20% |
| After-tax WACC | 4.2% | 18.9% |
| Selected WACC | 11.5% | |