The WACC of Northland Power Inc (NPI.TO) is 5.7%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.80% | 9.05% |
| Tax rate | 22.20% - 29.00% | 25.60% |
| Cost of debt | 4.20% - 5.40% | 4.80% |
| WACC | 4.9% - 6.6% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.81 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.80% |
| Tax rate | 22.20% | 29.00% |
| Debt/Equity ratio | 1.5 | 1.5 |
| Cost of debt | 4.20% | 5.40% |
| After-tax WACC | 4.9% | 6.6% |
| Selected WACC | 5.7% | |