The WACC of Medexus Pharmaceuticals Inc (MDP.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.80% | 10.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.40% - 7.50% | 6.45% |
| WACC | 6.8% - 9.4% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.04 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.61 | 0.61 |
| Cost of debt | 5.40% | 7.50% |
| After-tax WACC | 6.8% | 9.4% |
| Selected WACC | 8.1% | |