The WACC of Agraflora Organics International Inc (AGRA.CN) is 4.1%.
| Range | Selected | |
| Cost of equity | 11.00% - 30.30% | 20.65% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.9% - 4.3% | 4.1% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.35 | 3.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.00% | 30.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 44.29 | 44.29 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.9% | 4.3% |
| Selected WACC | 4.1% | |