The WACC of Spartan Delta Corp (SDE.TO) is 10.1%.
| Range | Selected | |
| Cost of equity | 9.70% - 12.70% | 11.20% |
| Tax rate | 9.50% - 13.50% | 11.50% |
| Cost of debt | 4.40% - 8.50% | 6.45% |
| WACC | 8.5% - 11.6% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.28 | 1.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 12.70% |
| Tax rate | 9.50% | 13.50% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 4.40% | 8.50% |
| After-tax WACC | 8.5% | 11.6% |
| Selected WACC | 10.1% | |