The WACC of Rogers Sugar Inc (RSI.TO) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.80% | 7.25% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.20% - 4.70% | 4.45% |
| WACC | 4.7% - 6.8% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.61 | 0.61 |
| Cost of debt | 4.20% | 4.70% |
| After-tax WACC | 4.7% | 6.8% |
| Selected WACC | 5.8% | |