The WACC of Swiss Water Decaffeinated Coffee Inc (SWP.TO) is 5.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.30% | 7.20% |
| Tax rate | 26.50% - 27.50% | 27.00% |
| Cost of debt | 4.80% - 8.40% | 6.60% |
| WACC | 4.1% - 6.6% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.30% |
| Tax rate | 26.50% | 27.50% |
| Debt/Equity ratio | 3.59 | 3.59 |
| Cost of debt | 4.80% | 8.40% |
| After-tax WACC | 4.1% | 6.6% |
| Selected WACC | 5.3% | |