The WACC of Discover Wellness Solutions Inc (WLNS.CN) is 12.8%.
| Range | Selected | |
| Cost of equity | 19.50% - 23.70% | 21.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 11.7% - 13.8% | 12.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.2 | 3.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.50% | 23.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 11.7% | 13.8% |
| Selected WACC | 12.8% | |