The WACC of Curaleaf Holdings Inc (CURA.CN) is 10.0%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.30% | 9.05% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 19.60% - 19.60% | 19.60% |
| WACC | 9.0% - 11.0% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.77 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 19.60% | 19.60% |
| After-tax WACC | 9.0% | 11.0% |
| Selected WACC | 10.0% | |