The WACC of Tree Island Steel Ltd (TSL.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.40% | 7.45% |
| Tax rate | 24.10% - 26.20% | 25.15% |
| Cost of debt | 4.00% - 23.20% | 13.60% |
| WACC | 5.7% - 10.4% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.66 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.40% |
| Tax rate | 24.10% | 26.20% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.00% | 23.20% |
| After-tax WACC | 5.7% | 10.4% |
| Selected WACC | 8.1% | |