The WACC of Tree Island Steel Ltd (TSL.TO) is 5.0%.
| Range | Selected | |
| Cost of equity | 4.10% - 7.00% | 5.55% |
| Tax rate | 24.10% - 26.20% | 25.15% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 3.9% - 6.2% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.16 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.10% | 7.00% |
| Tax rate | 24.10% | 26.20% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 3.9% | 6.2% |
| Selected WACC | 5.0% | |