The WACC of Propel Holdings Inc (PRL.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.80% | 7.45% |
| Tax rate | 26.20% - 28.00% | 27.10% |
| Cost of debt | 5.40% - 12.10% | 8.75% |
| WACC | 5.6% - 8.8% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.80% |
| Tax rate | 26.20% | 28.00% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 5.40% | 12.10% |
| After-tax WACC | 5.6% | 8.8% |
| Selected WACC | 7.2% | |