The WACC of Major Drilling Group International Inc (MDI.TO) is 9.1%.
| Range | Selected | |
| Cost of equity | 7.10% - 11.30% | 9.20% |
| Tax rate | 24.40% - 25.70% | 25.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 11.2% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.74 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 11.30% |
| Tax rate | 24.40% | 25.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 11.2% |
| Selected WACC | 9.1% | |