The WACC of Tree Island Steel Ltd (TSL.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.60% | 8.15% |
| Tax rate | 24.10% - 26.20% | 25.15% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.8% - 8.1% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.7 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.60% |
| Tax rate | 24.10% | 26.20% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.8% | 8.1% |
| Selected WACC | 6.9% | |