The WACC of Body and Mind Inc (BAMM.CN) is 6.9%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.80% | 10.70% |
| Tax rate | 5.20% - 8.80% | 7.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.8% - 6.9% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.06 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.80% |
| Tax rate | 5.20% | 8.80% |
| Debt/Equity ratio | 10.48 | 10.48 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.8% | 6.9% |
| Selected WACC | 6.9% | |