The WACC of Trilogy International Partners Inc (TRL.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.00% - 14.20% | 11.10% |
| Tax rate | 5.10% - 12.70% | 8.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 9.3% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.81 | 1.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 14.20% |
| Tax rate | 5.10% | 12.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 9.3% |
| Selected WACC | 7.8% | |