The WACC of Corby Spirit and Wine Ltd (CSW.A.TO) is 5.4%.
| Range | Selected | |
| Cost of equity | 5.00% - 6.80% | 5.90% |
| Tax rate | 26.90% - 26.90% | 26.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.7% - 6.0% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.34 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 6.80% |
| Tax rate | 26.90% | 26.90% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.7% | 6.0% |
| Selected WACC | 5.4% | |