The WACC of Spin Master Corp (TOY.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.50% | 9.20% |
| Tax rate | 24.30% - 24.50% | 24.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 10.3% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.50% |
| Tax rate | 24.30% | 24.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 10.3% |
| Selected WACC | 9.0% | |