The WACC of Shaw Communications Inc (SJR.B.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.20% | 7.00% |
| Tax rate | 17.90% - 22.50% | 20.20% |
| Cost of debt | 4.80% - 5.20% | 5.00% |
| WACC | 5.4% - 7.3% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.20% |
| Tax rate | 17.90% | 22.50% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.80% | 5.20% |
| After-tax WACC | 5.4% | 7.3% |
| Selected WACC | 6.3% | |