The WACC of Martinrea International Inc (MRE.TO) is 7.3%.
| Range | Selected | |
| Cost of equity | 11.00% - 14.80% | 12.90% |
| Tax rate | 23.00% - 23.80% | 23.40% |
| Cost of debt | 4.80% - 5.40% | 5.10% |
| WACC | 6.5% - 8.2% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.53 | 1.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.00% | 14.80% |
| Tax rate | 23.00% | 23.80% |
| Debt/Equity ratio | 1.63 | 1.63 |
| Cost of debt | 4.80% | 5.40% |
| After-tax WACC | 6.5% | 8.2% |
| Selected WACC | 7.3% | |