The WACC of Opsens Inc (OPS.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.40% | 6.30% |
| Tax rate | 0.20% - 0.90% | 0.55% |
| Cost of debt | 6.70% - 7.00% | 6.85% |
| WACC | 5.2% - 7.4% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.39 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.40% |
| Tax rate | 0.20% | 0.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 6.70% | 7.00% |
| After-tax WACC | 5.2% | 7.4% |
| Selected WACC | 6.3% | |