The WACC of WonderFi Technologies Inc (WNDR.TO) is 13.2%.
| Range | Selected | |
| Cost of equity | 11.80% - 14.60% | 13.20% |
| Tax rate | 1.60% - 2.50% | 2.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 11.8% - 14.5% | 13.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.7 | 1.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.80% | 14.60% |
| Tax rate | 1.60% | 2.50% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 11.8% | 14.5% |
| Selected WACC | 13.2% | |