The WACC of ScreenPro Security Inc (SCRN.CN) is 12.2%.
| Range | Selected | |
| Cost of equity | 11.60% - 14.10% | 12.85% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 11.1% - 13.4% | 12.2% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.46 | 1.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.60% | 14.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 11.1% | 13.4% |
| Selected WACC | 12.2% | |