The WACC of Heritage Cannabis Holdings Corp (CANN.CN) is 92.3%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.80% | 6.80% |
| Tax rate | 8.30% - 10.60% | 9.45% |
| Cost of debt | 7.00% - 307.40% | 157.20% |
| WACC | 6.2% - 178.4% | 92.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.80% |
| Tax rate | 8.30% | 10.60% |
| Debt/Equity ratio | 1.77 | 1.77 |
| Cost of debt | 7.00% | 307.40% |
| After-tax WACC | 6.2% | 178.4% |
| Selected WACC | 92.3% | |