The WACC of Acreage Holdings Inc (ACRG.A.U.CN) is 13.9%.
Range | Selected | |
Cost of equity | 5.20% - 439.20% | 222.20% |
Tax rate | 5.60% - 16.70% | 11.15% |
Cost of debt | 7.00% - 24.70% | 15.85% |
WACC | 6.6% - 21.2% | 13.9% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | -15.88 | 57.71 |
Additional risk adjustments | 83.0% | 83.5% |
Cost of equity | 5.20% | 439.20% |
Tax rate | 5.60% | 16.70% |
Debt/Equity ratio | 735.92 | 735.92 |
Cost of debt | 7.00% | 24.70% |
After-tax WACC | 6.6% | 21.2% |
Selected WACC | 13.9% | |