The WACC of Score Media and Gaming Inc (SCR.TO) is 9.2%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.60% | 8.00% |
| Tax rate | 24.40% - 26.60% | 25.50% |
| Cost of debt | 4.20% - 26.80% | 15.50% |
| WACC | 5.3% - 13.0% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.60% |
| Tax rate | 24.40% | 26.60% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 4.20% | 26.80% |
| After-tax WACC | 5.3% | 13.0% |
| Selected WACC | 9.2% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for SCR.TO:
cost_of_equity (8.00%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.64) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.