The WACC of Corby Spirit and Wine Ltd (CSW.A.TO) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.50% | 5.70% |
| Tax rate | 26.90% - 26.90% | 26.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 5.8% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 6.50% |
| Tax rate | 26.90% | 26.90% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 5.8% |
| Selected WACC | 5.2% | |