The WACC of Aphria Inc (APHA.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.20% | 7.95% |
| Tax rate | 5.20% - 10.40% | 7.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 8.9% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.71 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.20% |
| Tax rate | 5.20% | 10.40% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 8.9% |
| Selected WACC | 7.7% | |