The WACC of Swiss Water Decaffeinated Coffee Inc (SWP.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 8.30% - 15.40% | 11.85% |
| Tax rate | 26.50% - 27.50% | 27.00% |
| Cost of debt | 4.80% - 8.40% | 6.60% |
| WACC | 4.7% - 8.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.01 | 1.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 15.40% |
| Tax rate | 26.50% | 27.50% |
| Debt/Equity ratio | 3.09 | 3.09 |
| Cost of debt | 4.80% | 8.40% |
| After-tax WACC | 4.7% | 8.4% |
| Selected WACC | 6.5% | |