The WACC of Photon Control Inc (PHO.TO) is 8.6%.
| Range | Selected | |
| Cost of equity | 6.90% - 10.40% | 8.65% |
| Tax rate | 30.20% - 31.30% | 30.75% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.8% - 10.4% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.74 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 10.40% |
| Tax rate | 30.20% | 31.30% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.8% | 10.4% |
| Selected WACC | 8.6% | |