The WACC of Senvest Capital Inc (SEC.TO) is 9.2%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.60% | 7.35% |
| Tax rate | 10.60% - 11.40% | 11.00% |
| Cost of debt | 7.00% - 465.50% | 236.25% |
| WACC | 6.1% - 12.2% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.60% |
| Tax rate | 10.60% | 11.40% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 465.50% |
| After-tax WACC | 6.1% | 12.2% |
| Selected WACC | 9.2% | |