The WACC of Indigo Books and Music Inc (IDG.TO) is 9.1%.
| Range | Selected | |
| Cost of equity | 19.60% - 35.00% | 27.30% |
| Tax rate | 1.20% - 11.40% | 6.30% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.5% - 9.7% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.23 | 5.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.60% | 35.00% |
| Tax rate | 1.20% | 11.40% |
| Debt/Equity ratio | 7.22 | 7.22 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.5% | 9.7% |
| Selected WACC | 9.1% | |