The WACC of Russel Metals Inc (RUS.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.90% | 8.45% |
| Tax rate | 23.60% - 24.40% | 24.00% |
| Cost of debt | 4.00% - 5.00% | 4.50% |
| WACC | 6.4% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.75 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.90% |
| Tax rate | 23.60% | 24.40% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 4.00% | 5.00% |
| After-tax WACC | 6.4% | 9.0% |
| Selected WACC | 7.7% | |