The WACC of Ultra Brands Ltd (ULTA.CN) is 3.2%.
| Range | Selected | |
| Cost of equity | 1.00% - 4.30% | 2.65% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.0% - 2.3% | 3.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -4.28 | -4.28 |
| Additional risk adjustments | 23.0% | 23.5% |
| Cost of equity | 1.00% | 4.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.87 | 0.87 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.0% | 2.3% |
| Selected WACC | 3.2% | |