The WACC of Neovasc Inc (NVCN.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 8.00% | 6.60% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.1% - 7.9% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.21 | 0.47 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.20% | 8.00% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.1% | 7.9% |
| Selected WACC | 6.5% | |