The WACC of Corby Spirit and Wine Ltd (CSW.A.TO) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.70% | 6.60% |
| Tax rate | 26.90% - 27.10% | 27.00% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.8% - 6.4% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.70% |
| Tax rate | 26.90% | 27.10% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.8% | 6.4% |
| Selected WACC | 5.6% | |