The WACC of Sproutly Canada Inc (SPR.CN) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.00% | 6.10% |
| Tax rate | 1.10% - 2.10% | 1.60% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.2% - 6.9% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.39 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.00% |
| Tax rate | 1.10% | 2.10% |
| Debt/Equity ratio | 1.34 | 1.34 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.2% | 6.9% |
| Selected WACC | 6.5% | |