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