The WACC of Corus Entertainment Inc (CJR.B.TO) is 5.3%.
| Range | Selected | |
| Cost of equity | 6.30% - 13.30% | 9.80% |
| Tax rate | 19.30% - 20.00% | 19.65% |
| Cost of debt | 4.60% - 8.40% | 6.50% |
| WACC | 3.8% - 6.8% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 13.30% |
| Tax rate | 19.30% | 20.00% |
| Debt/Equity ratio | 59.66 | 59.66 |
| Cost of debt | 4.60% | 8.40% |
| After-tax WACC | 3.8% | 6.8% |
| Selected WACC | 5.3% | |