The WACC of Chalice Brands Ltd. (CHAL.CN) is 8.5%.
| Range | Selected | |
| Cost of equity | 9.90% - 15.60% | 12.75% |
| Tax rate | 1.30% - 2.20% | 1.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.5% - 10.6% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.32 | 1.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 15.60% |
| Tax rate | 1.30% | 2.20% |
| Debt/Equity ratio | 1.34 | 1.34 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.5% | 10.6% |
| Selected WACC | 8.5% | |