The WACC of Medexus Pharmaceuticals Inc (MDP.TO) is 8.5%.
| Range | Selected | |
| Cost of equity | 9.30% - 12.60% | 10.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 6.30% - 7.50% | 6.90% |
| WACC | 7.4% - 9.7% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.2 | 1.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 12.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 6.30% | 7.50% |
| After-tax WACC | 7.4% | 9.7% |
| Selected WACC | 8.5% | |