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% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for CBD.U.TO:
cost_of_equity (17.70%) = risk_free_rate (3.45%) + equity_risk_premium (5.10%) * adjusted_beta (2.75) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.