The WACC of VPN Technologies Inc (VPN.CN) is 6.9%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.60% | 10.20% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 7.6% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.96 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 7.6% |
| Selected WACC | 6.9% | |