CFT.CN
Craftport Cannabis Corp
Price:  
0.05 
CAD
Volume:  
9,690.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CFT.CN WACC - Weighted Average Cost of Capital

The WACC of Craftport Cannabis Corp (CFT.CN) is 7.2%.

The Cost of Equity of Craftport Cannabis Corp (CFT.CN) is 12.70%.
The Cost of Debt of Craftport Cannabis Corp (CFT.CN) is 7.00%.

Range Selected
Cost of equity 11.40% - 14.00% 12.70%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.8% - 7.5% 7.2%
WACC

CFT.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.62 1.62
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.40% 14.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 2.8 2.8
Cost of debt 7.00% 7.00%
After-tax WACC 6.8% 7.5%
Selected WACC 7.2%