The WACC of Sustainable Power & Infrastructure Split Corp (PWI.TO) is 9.2%.
| Range | Selected | |
| Cost of equity | 12.10% - 14.80% | 13.45% |
| Tax rate | 1.80% - 2.00% | 1.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.5% - 9.9% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.75 | 1.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.10% | 14.80% |
| Tax rate | 1.80% | 2.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.5% | 9.9% |
| Selected WACC | 9.2% | |