The WACC of Western Forest Products Inc (WEF.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.50% - 12.30% | 9.90% |
| Tax rate | 26.30% - 26.50% | 26.40% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.5% - 9.2% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.85 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 12.30% |
| Tax rate | 26.30% | 26.50% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.5% | 9.2% |
| Selected WACC | 7.9% | |