The WACC of Draganfly Inc (DPRO.CN) is 19.5%.
| Range | Selected | |
| Cost of equity | 18.20% - 22.10% | 20.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 6.10% - 7.00% | 6.55% |
| WACC | 17.6% - 21.4% | 19.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.94 | 2.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.20% | 22.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 6.10% | 7.00% |
| After-tax WACC | 17.6% | 21.4% |
| Selected WACC | 19.5% | |