Score Media and Gaming Inc (SCR.TO) WACC Analysis

As of June 5, 2025, Score Media and Gaming Inc (SCR.TO) carries a Weighted Average Cost of Capital (WACC) of 9.6%. WACC reflects the blended rate Score Media and Gaming Inc must pay to both equity and debt holders.

Within that, the cost of equity is 7.3%, the cost of debt is 4.1%, and the effective tax rate is 24.4%.

Breakdown of WACC Components

• Long-term bond rate: 3.2% – 3.7%
• Equity market risk premium: 5.1% – 6.1%
• Adjusted beta: 0.82 – 1.02
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.45

What It Means for Investors

With a selected WACC of 9.6%, Score Media and Gaming Inc must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects a moderate financing cost structure.