The WACC of Unisync Corp (UNI.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 9.70% - 17.80% | 13.75% |
| Tax rate | 24.40% - 27.60% | 26.00% |
| Cost of debt | 4.20% - 7.00% | 5.60% |
| WACC | 5.1% - 8.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.29 | 2.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 17.80% |
| Tax rate | 24.40% | 27.60% |
| Debt/Equity ratio | 2.41 | 2.41 |
| Cost of debt | 4.20% | 7.00% |
| After-tax WACC | 5.1% | 8.8% |
| Selected WACC | 7.0% | |