The WACC of Ayr Wellness Inc (AYR.A.CN) is 12.2%.
| Range | Selected | |
| Cost of equity | 8.10% - 23.50% | 15.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 8.50% - 23.20% | 15.85% |
| WACC | 6.5% - 17.9% | 12.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.97 | 3.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 23.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 6.83 | 6.83 |
| Cost of debt | 8.50% | 23.20% |
| After-tax WACC | 6.5% | 17.9% |
| Selected WACC | 12.2% | |