The WACC of Indigo Books and Music Inc (IDG.TO) is 8.5%.
| Range | Selected | |
| Cost of equity | 19.30% - 25.90% | 22.60% |
| Tax rate | 1.20% - 11.40% | 6.30% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.4% - 8.6% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.17 | 3.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.30% | 25.90% |
| Tax rate | 1.20% | 11.40% |
| Debt/Equity ratio | 7.22 | 7.22 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.4% | 8.6% |
| Selected WACC | 8.5% | |