The WACC of NFI Group Inc (NFI.TO) is 12.4%.
| Range | Selected | |
| Cost of equity | 12.40% - 16.00% | 14.20% |
| Tax rate | 13.00% - 21.40% | 17.20% |
| Cost of debt | 6.30% - 20.20% | 13.25% |
| WACC | 9.0% - 15.9% | 12.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.8 | 1.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.40% | 16.00% |
| Tax rate | 13.00% | 21.40% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 6.30% | 20.20% |
| After-tax WACC | 9.0% | 15.9% |
| Selected WACC | 12.4% | |