The WACC of Spin Master Corp (TOY.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.80% | 9.35% |
| Tax rate | 24.50% - 27.30% | 25.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 9.2% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.92 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.80% |
| Tax rate | 24.50% | 27.30% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 9.2% |
| Selected WACC | 8.1% | |