The WACC of TerraVest Industries Inc (TVK.TO) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.50% | 10.10% |
| Tax rate | 22.90% - 24.60% | 23.75% |
| Cost of debt | 4.40% - 5.50% | 4.95% |
| WACC | 8.1% - 10.8% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.08 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.50% |
| Tax rate | 22.90% | 24.60% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.40% | 5.50% |
| After-tax WACC | 8.1% | 10.8% |
| Selected WACC | 9.4% | |