The WACC of Cineplex Inc (CGX.TO) is 9.5%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.30% | 6.95% |
| Tax rate | 10.00% - 17.00% | 13.50% |
| Cost of debt | 4.60% - 20.20% | 12.40% |
| WACC | 4.6% - 14.5% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.30% |
| Tax rate | 10.00% | 17.00% |
| Debt/Equity ratio | 2.72 | 2.72 |
| Cost of debt | 4.60% | 20.20% |
| After-tax WACC | 4.6% | 14.5% |
| Selected WACC | 9.5% | |