The WACC of Molson Coors Canada Inc (TPX.A.TO) is 5.7%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.70% | 5.80% |
| Tax rate | 28.80% - 30.40% | 29.60% |
| Cost of debt | 4.40% - 6.00% | 5.20% |
| WACC | 4.8% - 6.6% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.34 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 6.70% |
| Tax rate | 28.80% | 30.40% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.40% | 6.00% |
| After-tax WACC | 4.8% | 6.6% |
| Selected WACC | 5.7% | |