The WACC of Martinrea International Inc (MRE.TO) is 5.9%.
| Range | Selected | |
| Cost of equity | 6.80% - 11.10% | 8.95% |
| Tax rate | 23.00% - 23.80% | 23.40% |
| Cost of debt | 4.80% - 5.40% | 5.10% |
| WACC | 5.0% - 6.9% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.71 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 11.10% |
| Tax rate | 23.00% | 23.80% |
| Debt/Equity ratio | 1.46 | 1.46 |
| Cost of debt | 4.80% | 5.40% |
| After-tax WACC | 5.0% | 6.9% |
| Selected WACC | 5.9% | |