CXXI.CN
C21 Investments Inc
Price:  
0.19 
CAD
Volume:  
63,300.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CXXI.CN WACC - Weighted Average Cost of Capital

The WACC of C21 Investments Inc (CXXI.CN) is 8.7%.

The Cost of Equity of C21 Investments Inc (CXXI.CN) is 9.10%.
The Cost of Debt of C21 Investments Inc (CXXI.CN) is 4.25%.

Range Selected
Cost of equity 8.00% - 10.20% 9.10%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.7% - 9.7% 8.7%
WACC

CXXI.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.96 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 4.50%
After-tax WACC 7.7% 9.7%
Selected WACC 8.7%