The WACC of Rogers Communications Inc (RCI.B.TO) is 6.1%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.70% | 9.25% |
| Tax rate | 26.70% - 26.70% | 26.70% |
| Cost of debt | 4.30% - 6.80% | 5.55% |
| WACC | 5.0% - 7.2% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.91 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.70% |
| Tax rate | 26.70% | 26.70% |
| Debt/Equity ratio | 1.54 | 1.54 |
| Cost of debt | 4.30% | 6.80% |
| After-tax WACC | 5.0% | 7.2% |
| Selected WACC | 6.1% | |