The WACC of Sherritt International Corp (S.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.50% | 10.00% |
| Tax rate | 1.90% - 3.20% | 2.55% |
| Cost of debt | 5.60% - 7.00% | 6.30% |
| WACC | 6.1% - 7.8% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.03 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.50% |
| Tax rate | 1.90% | 3.20% |
| Debt/Equity ratio | 3.76 | 3.76 |
| Cost of debt | 5.60% | 7.00% |
| After-tax WACC | 6.1% | 7.8% |
| Selected WACC | 6.9% | |