The WACC of Patriot One Technologies Inc (PAT.TO) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.00% | 6.00% |
| Tax rate | 0.80% - 1.10% | 0.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.26 | 0.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 7.00% |
| Tax rate | 0.80% | 1.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 7.0% |
| Selected WACC | 6.0% | |