The WACC of Voyager Digital Ltd (VYGR.CN) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.80% | 8.25% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 9.8% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.7 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.80% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 9.8% |
| Selected WACC | 8.2% | |