The WACC of SRHI Inc (SRHI.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 9.40% - 21.50% | 15.45% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.7% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.28 | 2.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 21.50% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 6.48 | 6.48 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.7% | 7.3% |
| Selected WACC | 6.5% | |