The WACC of Novamind Inc (NM.CN) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.30% | 8.90% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 9.0% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.87 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.30% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 9.0% |
| Selected WACC | 7.9% | |