The WACC of Rogers Communications Inc (RCI.B.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 11.00% - 14.50% | 12.75% |
| Tax rate | 26.70% - 26.70% | 26.70% |
| Cost of debt | 4.30% - 6.80% | 5.55% |
| WACC | 5.7% - 8.1% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.54 | 1.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.00% | 14.50% |
| Tax rate | 26.70% | 26.70% |
| Debt/Equity ratio | 2.07 | 2.07 |
| Cost of debt | 4.30% | 6.80% |
| After-tax WACC | 5.7% | 8.1% |
| Selected WACC | 6.9% | |