The WACC of Cineplex Inc (CGX.TO) is 10.2%.
| Range | Selected | |
| Cost of equity | 5.00% - 8.20% | 6.60% |
| Tax rate | 10.00% - 17.00% | 13.50% |
| Cost of debt | 4.60% - 23.20% | 13.90% |
| WACC | 4.4% - 16.0% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 8.20% |
| Tax rate | 10.00% | 17.00% |
| Debt/Equity ratio | 2.38 | 2.38 |
| Cost of debt | 4.60% | 23.20% |
| After-tax WACC | 4.4% | 16.0% |
| Selected WACC | 10.2% | |