The WACC of Hempfusion Wellness Inc (CBD.U.TO) is 17.4%.
| Range | Selected | |
| Cost of equity | 15.80% - 19.60% | 17.70% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 10.30% | 8.65% |
| WACC | 15.5% - 19.3% | 17.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 2.75 | 2.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.80% | 19.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 7.00% | 10.30% |
| After-tax WACC | 15.5% | 19.3% |
| Selected WACC | 17.4% | |