CANN.CN
Heritage Cannabis Holdings Corp
Price:  
0.01 
CAD
Volume:  
469,844.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CANN.CN WACC - Weighted Average Cost of Capital

The WACC of Heritage Cannabis Holdings Corp (CANN.CN) is 92.2%.

The Cost of Equity of Heritage Cannabis Holdings Corp (CANN.CN) is 6.40%.
The Cost of Debt of Heritage Cannabis Holdings Corp (CANN.CN) is 157.20%.

Range Selected
Cost of equity 5.40% - 7.40% 6.40%
Tax rate 8.30% - 10.60% 9.45%
Cost of debt 7.00% - 307.40% 157.20%
WACC 6.0% - 178.3% 92.2%
WACC

CANN.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.43 0.52
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.40%
Tax rate 8.30% 10.60%
Debt/Equity ratio 1.77 1.77
Cost of debt 7.00% 307.40%
After-tax WACC 6.0% 178.3%
Selected WACC 92.2%