The WACC of Genius Brands International Inc (GNUS) is 5.4%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.20% | 6.50% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.5% - 6.2% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 0.33 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.20% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.8 | 0.8 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.5% | 6.2% |
| Selected WACC | 5.4% | |