The WACC of Pason Systems Inc (PSI.TO) is 9.3%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.50% | 9.35% |
| Tax rate | 26.70% - 27.00% | 26.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.1% - 10.4% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.99 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.50% |
| Tax rate | 26.70% | 27.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.1% | 10.4% |
| Selected WACC | 9.3% | |