The WACC of WonderFi Technologies Inc (WNDR.TO) is 12.7%.
| Range | Selected | |
| Cost of equity | 11.50% - 14.10% | 12.80% |
| Tax rate | 1.60% - 2.50% | 2.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 11.4% - 14.0% | 12.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.63 | 1.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.50% | 14.10% |
| Tax rate | 1.60% | 2.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 11.4% | 14.0% |
| Selected WACC | 12.7% | |