The WACC of MindBeacon Holdings Inc (MBCN.TO) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.60% | 6.50% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 7.5% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.33 | 0.48 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 7.60% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 7.5% |
| Selected WACC | 6.4% | |