The WACC of Stingray Group Inc (RAY.A.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.80% | 8.35% |
| Tax rate | 23.00% - 24.90% | 23.95% |
| Cost of debt | 5.10% - 5.40% | 5.25% |
| WACC | 5.7% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.73 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.80% |
| Tax rate | 23.00% | 24.90% |
| Debt/Equity ratio | 0.72 | 0.72 |
| Cost of debt | 5.10% | 5.40% |
| After-tax WACC | 5.7% | 7.4% |
| Selected WACC | 6.5% | |