The WACC of Cronos Group Inc (CRON.TO) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.30% - 11.40% | 9.35% |
| Tax rate | 3.40% - 6.40% | 4.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.82 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 11.40% |
| Tax rate | 3.40% | 6.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.1% |
| Selected WACC | 7.1% | |