The WACC of Rogers Sugar Inc (RSI.TO) is 6.0%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.60% | 7.40% |
| Tax rate | 26.90% - 27.50% | 27.20% |
| Cost of debt | 4.40% - 4.50% | 4.45% |
| WACC | 5.2% - 6.8% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.6 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.60% |
| Tax rate | 26.90% | 27.50% |
| Debt/Equity ratio | 0.52 | 0.52 |
| Cost of debt | 4.40% | 4.50% |
| After-tax WACC | 5.2% | 6.8% |
| Selected WACC | 6.0% | |