The WACC of Tetra Bio Pharma Inc (TBP.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.90% | 9.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 9.3% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.7 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 9.3% |
| Selected WACC | 7.9% | |