The WACC of Trisura Group Ltd (TSU.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.50% | 7.35% |
| Tax rate | 24.50% - 27.60% | 26.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.3% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.61 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.50% |
| Tax rate | 24.50% | 27.60% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.3% |
| Selected WACC | 7.2% | |