The WACC of Plaintree Systems Inc (NPT.CN) is 7.7%.
| Range | Selected | |
| Cost of equity | 34.60% - 64.70% | 49.65% |
| Tax rate | 3.50% - 8.80% | 6.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 8.6% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 6.16 | 9.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 34.60% | 64.70% |
| Tax rate | 3.50% | 8.80% |
| Debt/Equity ratio | 13.85 | 13.85 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 8.6% |
| Selected WACC | 7.7% | |