The WACC of Score Media and Gaming Inc (SCR.TO) is 8.6%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.60% | 7.50% |
| Tax rate | 24.40% - 26.90% | 25.65% |
| Cost of debt | 4.00% - 25.40% | 14.70% |
| WACC | 5.3% - 11.9% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.63 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.60% |
| Tax rate | 24.40% | 26.90% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 4.00% | 25.40% |
| After-tax WACC | 5.3% | 11.9% |
| Selected WACC | 8.6% | |