The WACC of Glacier Media Inc (GVC.TO) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.50% | 6.45% |
| Tax rate | 18.30% - 42.20% | 30.25% |
| Cost of debt | 6.40% - 7.00% | 6.70% |
| WACC | 5.3% - 5.9% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.46 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 7.50% |
| Tax rate | 18.30% | 42.20% |
| Debt/Equity ratio | 0.87 | 0.87 |
| Cost of debt | 6.40% | 7.00% |
| After-tax WACC | 5.3% | 5.9% |
| Selected WACC | 5.6% | |