The WACC of Rogers Communications Inc (RCI.B.TO) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.20% - 12.10% | 8.65% |
| Tax rate | 26.70% - 26.70% | 26.70% |
| Cost of debt | 4.30% - 6.80% | 5.55% |
| WACC | 3.9% - 7.6% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.39 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 12.10% |
| Tax rate | 26.70% | 26.70% |
| Debt/Equity ratio | 1.65 | 1.65 |
| Cost of debt | 4.30% | 6.80% |
| After-tax WACC | 3.9% | 7.6% |
| Selected WACC | 5.8% | |