The WACC of Uni-Select Inc (UNS.TO) is 6.8%.
Range | Selected | |
Cost of equity | 6.20% - 8.60% | 7.40% |
Tax rate | 16.80% - 21.30% | 19.05% |
Cost of debt | 4.20% - 5.20% | 4.70% |
WACC | 5.7% - 7.8% | 6.8% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.6 | 0.72 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.20% | 8.60% |
Tax rate | 16.80% | 21.30% |
Debt/Equity ratio | 0.22 | 0.22 |
Cost of debt | 4.20% | 5.20% |
After-tax WACC | 5.7% | 7.8% |
Selected WACC | 6.8% | |