The WACC of Sherritt International Corp (S.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 9.00% - 13.70% | 11.35% |
| Tax rate | 1.90% - 2.80% | 2.35% |
| Cost of debt | 5.90% - 7.00% | 6.45% |
| WACC | 6.4% - 8.0% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.15 | 1.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 13.70% |
| Tax rate | 1.90% | 2.80% |
| Debt/Equity ratio | 4.59 | 4.59 |
| Cost of debt | 5.90% | 7.00% |
| After-tax WACC | 6.4% | 8.0% |
| Selected WACC | 7.2% | |