The WACC of Supremex Inc (SXP.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.40% - 12.30% | 9.85% |
| Tax rate | 25.60% - 26.30% | 25.95% |
| Cost of debt | 4.50% - 5.50% | 5.00% |
| WACC | 5.5% - 8.4% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.82 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 12.30% |
| Tax rate | 25.60% | 26.30% |
| Debt/Equity ratio | 0.89 | 0.89 |
| Cost of debt | 4.50% | 5.50% |
| After-tax WACC | 5.5% | 8.4% |
| Selected WACC | 7.0% | |