The WACC of Westshore Terminals Investment Corp (WTE.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.50% | 7.20% |
| Tax rate | 27.00% - 27.00% | 27.00% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.4% - 7.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.54 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.50% |
| Tax rate | 27.00% | 27.00% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.4% | 7.6% |
| Selected WACC | 6.5% | |