The WACC of Molson Coors Beverage Co (TAP) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.90% | 7.55% |
| Tax rate | 37.60% - 47.60% | 42.60% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 5.0% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.52 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.90% |
| Tax rate | 37.60% | 47.60% |
| Debt/Equity ratio | 0.52 | 0.52 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 5.0% | 6.7% |
| Selected WACC | 5.8% | |