The WACC of Melcor Developments Ltd (MRD.TO) is 5.8%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.30% | 9.45% |
| Tax rate | 15.30% - 18.40% | 16.85% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 5.2% - 6.4% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.87 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.30% |
| Tax rate | 15.30% | 18.40% |
| Debt/Equity ratio | 1.84 | 1.84 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 5.2% | 6.4% |
| Selected WACC | 5.8% | |