The WACC of SponsorsOne Inc (SPO.CN) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.30% | 6.35% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.40% - 5.40% | 5.40% |
| WACC | 5.3% - 7.1% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.42 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 7.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.40% | 5.40% |
| After-tax WACC | 5.3% | 7.1% |
| Selected WACC | 6.2% | |