The WACC of Ascend Wellness Holdings Inc (AAWH.U.CN) is 20.6%.
| Range | Selected | |
| Cost of equity | 56.30% - 67.70% | 62.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 8.70% - 23.20% | 15.95% |
| WACC | 15.3% - 26.0% | 20.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 10.42 | 10.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 56.30% | 67.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 4.63 | 4.63 |
| Cost of debt | 8.70% | 23.20% |
| After-tax WACC | 15.3% | 26.0% |
| Selected WACC | 20.6% | |