The WACC of Propel Holdings Inc (PRL.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.20% | 7.05% |
| Tax rate | 26.20% - 28.00% | 27.10% |
| Cost of debt | 5.40% - 12.10% | 8.75% |
| WACC | 5.5% - 8.3% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.53 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.20% |
| Tax rate | 26.20% | 28.00% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 5.40% | 12.10% |
| After-tax WACC | 5.5% | 8.3% |
| Selected WACC | 6.9% | |