The WACC of Superior Plus Corp (SPB.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.30% | 8.65% |
| Tax rate | 27.70% - 30.60% | 29.15% |
| Cost of debt | 5.20% - 9.30% | 7.25% |
| WACC | 5.4% - 8.4% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.73 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.30% |
| Tax rate | 27.70% | 30.60% |
| Debt/Equity ratio | 0.93 | 0.93 |
| Cost of debt | 5.20% | 9.30% |
| After-tax WACC | 5.4% | 8.4% |
| Selected WACC | 6.9% | |