The WACC of Neighbourly Pharmacy Inc (NBLY.TO) is 8.7%.
| Range | Selected | |
| Cost of equity | 5.30% - 9.10% | 7.20% |
| Tax rate | 4.40% - 6.30% | 5.35% |
| Cost of debt | 6.60% - 20.20% | 13.40% |
| WACC | 5.6% - 11.8% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.32 | 0.72 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 9.10% |
| Tax rate | 4.40% | 6.30% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 6.60% | 20.20% |
| After-tax WACC | 5.6% | 11.8% |
| Selected WACC | 8.7% | |