The WACC of Chalice Brands Ltd. (CHAL.CN) is 8.8%.
| Range | Selected | |
| Cost of equity | 11.20% - 15.50% | 13.35% |
| Tax rate | 1.30% - 2.20% | 1.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.1% - 10.6% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.57 | 1.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.20% | 15.50% |
| Tax rate | 1.30% | 2.20% |
| Debt/Equity ratio | 1.32 | 1.32 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.1% | 10.6% |
| Selected WACC | 8.8% | |