The WACC of Tree Island Steel Ltd (TSL.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.70% | 7.85% |
| Tax rate | 24.10% - 26.20% | 25.15% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.3% - 8.2% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.56 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.70% |
| Tax rate | 24.10% | 26.20% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.3% | 8.2% |
| Selected WACC | 6.7% | |