The WACC of Ayr Wellness Inc (AYR.A.CN) is 11.2%.
| Range | Selected | |
| Cost of equity | 18.30% - 63.90% | 41.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 20.00% | 13.50% |
| WACC | 5.7% - 16.6% | 11.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.97 | 9.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.30% | 63.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 24.52 | 24.52 |
| Cost of debt | 7.00% | 20.00% |
| After-tax WACC | 5.7% | 16.6% |
| Selected WACC | 11.2% | |