The WACC of Morneau Shepell Inc (MSI.TO) is 8.4%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.20% | 9.65% |
| Tax rate | 31.20% - 32.40% | 31.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 9.7% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.20% |
| Tax rate | 31.20% | 32.40% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 9.7% |
| Selected WACC | 8.4% | |