The WACC of BRL (STNE) is 9.5%.
| Range | Selected | |
| Cost of equity | 9.40% - 13.00% | 11.20% |
| Tax rate | 23.00% - 25.90% | 24.45% |
| Cost of debt | 4.90% - 6.60% | 5.75% |
| WACC | 8.0% - 11.0% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.21 | 1.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 13.00% |
| Tax rate | 23.00% | 25.90% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.90% | 6.60% |
| After-tax WACC | 8.0% | 11.0% |
| Selected WACC | 9.5% | |