The WACC of Melcor Developments Ltd (MRD.TO) is 5.7%.
| Range | Selected | |
| Cost of equity | 6.30% - 11.50% | 8.90% |
| Tax rate | 15.30% - 18.40% | 16.85% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 4.8% - 6.6% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.61 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 11.50% |
| Tax rate | 15.30% | 18.40% |
| Debt/Equity ratio | 1.73 | 1.73 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 4.8% | 6.6% |
| Selected WACC | 5.7% | |