The WACC of Glacier Media Inc (GVC.TO) is 5.3%.
| Range | Selected | |
| Cost of equity | 5.30% - 6.80% | 6.05% |
| Tax rate | 18.30% - 42.20% | 30.25% |
| Cost of debt | 6.40% - 7.00% | 6.70% |
| WACC | 5.3% - 5.4% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.35 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 6.80% |
| Tax rate | 18.30% | 42.20% |
| Debt/Equity ratio | 1.03 | 1.03 |
| Cost of debt | 6.40% | 7.00% |
| After-tax WACC | 5.3% | 5.4% |
| Selected WACC | 5.3% | |