The WACC of WildBrain Ltd (WILD.TO) is 7.7%.
Range | Selected | |
Cost of equity | 4.90% - 6.80% | 5.85% |
Tax rate | 11.40% - 16.00% | 13.70% |
Cost of debt | 5.40% - 14.90% | 10.15% |
WACC | 4.8% - 10.7% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.24 | 0.36 |
Additional risk adjustments | 0.5% | 1.0% |
Cost of equity | 4.90% | 6.80% |
Tax rate | 11.40% | 16.00% |
Debt/Equity ratio | 2.05 | 2.05 |
Cost of debt | 5.40% | 14.90% |
After-tax WACC | 4.8% | 10.7% |
Selected WACC | 7.7% | |