The WACC of Uni-Select Inc (UNS.TO) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.50% | 7.40% |
| Tax rate | 16.80% - 21.30% | 19.05% |
| Cost of debt | 4.60% - 5.20% | 4.90% |
| WACC | 5.8% - 7.7% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.50% |
| Tax rate | 16.80% | 21.30% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 4.60% | 5.20% |
| After-tax WACC | 5.8% | 7.7% |
| Selected WACC | 6.8% | |