The WACC of Open Text Corp (OTEX.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.20% | 10.60% |
| Tax rate | 32.00% - 33.70% | 32.85% |
| Cost of debt | 5.60% - 8.40% | 7.00% |
| WACC | 6.8% - 9.4% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.15 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.20% |
| Tax rate | 32.00% | 33.70% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 5.60% | 8.40% |
| After-tax WACC | 6.8% | 9.4% |
| Selected WACC | 8.1% | |