CWEB.TO
Charlotte's Web Holdings Inc
Price:  
0.16 
CAD
Volume:  
39,655.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CWEB.TO WACC - Weighted Average Cost of Capital

The WACC of Charlotte's Web Holdings Inc (CWEB.TO) is 5.7%.

The Cost of Equity of Charlotte's Web Holdings Inc (CWEB.TO) is 7.70%.
The Cost of Debt of Charlotte's Web Holdings Inc (CWEB.TO) is 5.00%.

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%
WACC

CWEB.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.45 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%