The WACC of Spartan Delta Corp (SDE.TO) is 10.2%.
| Range | Selected | |
| Cost of equity | 9.70% - 12.20% | 10.95% |
| Tax rate | 5.40% - 8.40% | 6.90% |
| Cost of debt | 5.40% - 5.40% | 5.40% |
| WACC | 9.1% - 11.3% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.28 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 12.20% |
| Tax rate | 5.40% | 8.40% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 5.40% | 5.40% |
| After-tax WACC | 9.1% | 11.3% |
| Selected WACC | 10.2% | |