AYR.A.CN
Ayr Wellness Inc
Price:  
0.57 
CAD
Volume:  
63,310.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AYR.A.CN WACC - Weighted Average Cost of Capital

The WACC of Ayr Wellness Inc (AYR.A.CN) is 12.4%.

The Cost of Equity of Ayr Wellness Inc (AYR.A.CN) is 19.25%.
The Cost of Debt of Ayr Wellness Inc (AYR.A.CN) is 15.85%.

Range Selected
Cost of equity 8.30% - 30.20% 19.25%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 8.50% - 23.20% 15.85%
WACC 6.5% - 18.2% 12.4%
WACC

AYR.A.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1 4.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 30.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 9.8 9.8
Cost of debt 8.50% 23.20%
After-tax WACC 6.5% 18.2%
Selected WACC 12.4%