The WACC of Neighbourly Pharmacy Inc (NBLY.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 5.50% - 6.70% | 6.10% |
| Tax rate | 4.40% - 6.30% | 5.35% |
| Cost of debt | 6.60% - 20.20% | 13.40% |
| WACC | 5.7% - 10.0% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.03 | -0 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 5.50% | 6.70% |
| Tax rate | 4.40% | 6.30% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 6.60% | 20.20% |
| After-tax WACC | 5.7% | 10.0% |
| Selected WACC | 7.9% | |