The WACC of Cronos Group Inc (CRON.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 10.40% | 8.20% |
| Tax rate | 1.10% - 2.90% | 2.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.55 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 10.40% |
| Tax rate | 1.10% | 2.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.6% |
| Selected WACC | 6.5% | |