The WACC of Real Brokerage Inc (REAX.TO) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.30% - 10.60% | 9.45% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.3% - 10.6% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.85 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 10.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.3% | 10.6% |
| Selected WACC | 9.4% | |