The WACC of NFI Group Inc (NFI.TO) is 12.3%.
| Range | Selected | |
| Cost of equity | 11.40% - 16.60% | 14.00% |
| Tax rate | 13.00% - 21.40% | 17.20% |
| Cost of debt | 6.30% - 20.20% | 13.25% |
| WACC | 8.4% - 16.2% | 12.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.61 | 2.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.40% | 16.60% |
| Tax rate | 13.00% | 21.40% |
| Debt/Equity ratio | 1.02 | 1.02 |
| Cost of debt | 6.30% | 20.20% |
| After-tax WACC | 8.4% | 16.2% |
| Selected WACC | 12.3% | |