The WACC of Wilmington Capital Management Inc (WCM.A.TO) is 7.5%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.10% | 7.50% |
| Tax rate | 20.30% - 25.40% | 22.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 9.1% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.53 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.10% |
| Tax rate | 20.30% | 25.40% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 9.1% |
| Selected WACC | 7.5% | |