The WACC of Russel Metals Inc (RUS.TO) is 8.9%.
| Range | Selected | |
| Cost of equity | 8.40% - 11.30% | 9.85% |
| Tax rate | 23.60% - 24.40% | 24.00% |
| Cost of debt | 4.00% - 5.00% | 4.50% |
| WACC | 7.6% - 10.2% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.03 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 11.30% |
| Tax rate | 23.60% | 24.40% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 5.00% |
| After-tax WACC | 7.6% | 10.2% |
| Selected WACC | 8.9% | |