The WACC of ExactEarth Ltd (XCT.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.70% | 6.70% |
| Tax rate | 0.60% - 1.10% | 0.85% |
| Cost of debt | 6.20% - 7.00% | 6.60% |
| WACC | 5.7% - 7.6% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.49 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.70% |
| Tax rate | 0.60% | 1.10% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 6.20% | 7.00% |
| After-tax WACC | 5.7% | 7.6% |
| Selected WACC | 6.7% | |