The WACC of Open Text Corp (OTEX.TO) is 7.5%.
| Range | Selected | |
| Cost of equity | 8.40% - 11.70% | 10.05% |
| Tax rate | 32.00% - 33.30% | 32.65% |
| Cost of debt | 5.50% - 9.30% | 7.40% |
| WACC | 6.0% - 8.9% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.01 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 11.70% |
| Tax rate | 32.00% | 33.30% |
| Debt/Equity ratio | 1.05 | 1.05 |
| Cost of debt | 5.50% | 9.30% |
| After-tax WACC | 6.0% | 8.9% |
| Selected WACC | 7.5% | |