The WACC of Shawcor Ltd (SCL.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.20% | 8.45% |
| Tax rate | 14.80% - 21.70% | 18.25% |
| Cost of debt | 4.40% - 7.70% | 6.05% |
| WACC | 6.2% - 9.4% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.65 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.20% |
| Tax rate | 14.80% | 21.70% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 4.40% | 7.70% |
| After-tax WACC | 6.2% | 9.4% |
| Selected WACC | 7.8% | |