The WACC of WildBrain Ltd (WILD.TO) is 8.0%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.90% | 5.85% |
| Tax rate | 11.40% - 16.00% | 13.70% |
| Cost of debt | 5.40% - 14.90% | 10.15% |
| WACC | 4.7% - 11.2% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.22 | 0.36 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.80% | 6.90% |
| Tax rate | 11.40% | 16.00% |
| Debt/Equity ratio | 3.13 | 3.13 |
| Cost of debt | 5.40% | 14.90% |
| After-tax WACC | 4.7% | 11.2% |
| Selected WACC | 8.0% | |