The WACC of Aurora Cannabis Inc (ACB.TO) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.60% | 6.65% |
| Tax rate | 0.90% - 1.50% | 1.20% |
| Cost of debt | 6.20% - 7.00% | 6.60% |
| WACC | 5.8% - 7.5% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.60% |
| Tax rate | 0.90% | 1.50% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 6.20% | 7.00% |
| After-tax WACC | 5.8% | 7.5% |
| Selected WACC | 6.6% | |