The WACC of Waterloo Brewing Ltd (WBR.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.60% | 5.75% |
| Tax rate | 29.20% - 29.70% | 29.45% |
| Cost of debt | 6.70% - 20.20% | 13.45% |
| WACC | 4.9% - 9.2% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 6.60% |
| Tax rate | 29.20% | 29.70% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 6.70% | 20.20% |
| After-tax WACC | 4.9% | 9.2% |
| Selected WACC | 7.0% | |