The WACC of North American Construction Group Ltd (NOA.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 10.40% - 14.80% | 12.60% |
| Tax rate | 19.60% - 22.80% | 21.20% |
| Cost of debt | 6.90% - 8.40% | 7.65% |
| WACC | 7.7% - 10.2% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.43 | 1.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 14.80% |
| Tax rate | 19.60% | 22.80% |
| Debt/Equity ratio | 1.23 | 1.23 |
| Cost of debt | 6.90% | 8.40% |
| After-tax WACC | 7.7% | 10.2% |
| Selected WACC | 9.0% | |