The WACC of Charlotte's Web Holdings Inc (CWEB.TO) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.40% - 10.00% | 7.70% |
| Tax rate | 1.40% - 9.60% | 5.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.3% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 10.00% |
| Tax rate | 1.40% | 9.60% |
| Debt/Equity ratio | 2.06 | 2.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.3% |
| Selected WACC | 5.7% | |