The WACC of Delta 9 Cannabis Inc (DN.TO) is 4.2%.
| Range | Selected | |
| Cost of equity | 4.90% - 14.30% | 9.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.0% - 5.4% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.34 | 1.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 14.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 34.51 | 34.51 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.0% | 5.4% |
| Selected WACC | 4.2% | |