The WACC of Shaw Communications Inc (SJR.B.TO) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.60% | 6.55% |
| Tax rate | 17.90% - 22.50% | 20.20% |
| Cost of debt | 4.40% - 5.20% | 4.80% |
| WACC | 5.1% - 6.8% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.60% |
| Tax rate | 17.90% | 22.50% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.40% | 5.20% |
| After-tax WACC | 5.1% | 6.8% |
| Selected WACC | 5.9% | |