CRON.TO
Cronos Group Inc
Price:  
2.83 
CAD
Volume:  
66,551.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRON.TO WACC - Weighted Average Cost of Capital

The WACC of Cronos Group Inc (CRON.TO) is 6.5%.

The Cost of Equity of Cronos Group Inc (CRON.TO) is 8.20%.
The Cost of Debt of Cronos Group Inc (CRON.TO) is 5.00%.

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%
WACC

CRON.TO WACC calculation

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%