The WACC of Next Green Wave Holdings Inc (NGW.CN) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.50% - 10.40% | 8.45% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 4.20% - 4.50% | 4.35% |
| WACC | 6.4% - 10.1% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.67 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 10.40% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.20% | 4.50% |
| After-tax WACC | 6.4% | 10.1% |
| Selected WACC | 8.2% | |