The WACC of Stingray Group Inc (RAY.A.TO) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.20% | 6.80% |
| Tax rate | 23.00% - 24.90% | 23.95% |
| Cost of debt | 4.90% - 5.10% | 5.00% |
| WACC | 4.8% - 6.4% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.20% |
| Tax rate | 23.00% | 24.90% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 4.90% | 5.10% |
| After-tax WACC | 4.8% | 6.4% |
| Selected WACC | 5.6% | |