The WACC of WildBrain Ltd (WILD.TO) is 9.9%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.10% | 6.70% |
| Tax rate | 11.40% - 16.00% | 13.70% |
| Cost of debt | 5.40% - 23.20% | 14.30% |
| WACC | 5.0% - 14.8% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.56 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 8.10% |
| Tax rate | 11.40% | 16.00% |
| Debt/Equity ratio | 1.48 | 1.48 |
| Cost of debt | 5.40% | 23.20% |
| After-tax WACC | 5.0% | 14.8% |
| Selected WACC | 9.9% | |