The WACC of Uni-Select Inc (UNS.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.70% | 7.40% |
| Tax rate | 16.80% - 21.30% | 19.05% |
| Cost of debt | 4.20% - 5.20% | 4.70% |
| WACC | 5.6% - 7.8% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.57 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.70% |
| Tax rate | 16.80% | 21.30% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 4.20% | 5.20% |
| After-tax WACC | 5.6% | 7.8% |
| Selected WACC | 6.7% | |