The WACC of Empower Clinics Inc (CBDT.CN) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 6.80% | 6.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.70% | 7.35% |
| WACC | 5.3% - 6.3% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.33 | 0.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 6.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.79 | 0.79 |
| Cost of debt | 7.00% | 7.70% |
| After-tax WACC | 5.3% | 6.3% |
| Selected WACC | 5.8% | |