The WACC of Opsens Inc (OPS.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.40% | 6.85% |
| Tax rate | 0.20% - 0.90% | 0.55% |
| Cost of debt | 6.70% - 7.00% | 6.85% |
| WACC | 5.4% - 8.4% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.42 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 8.40% |
| Tax rate | 0.20% | 0.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 6.70% | 7.00% |
| After-tax WACC | 5.4% | 8.4% |
| Selected WACC | 6.9% | |