The WACC of Draganfly Inc (DPRO.CN) is 20.7%.
| Range | Selected | |
| Cost of equity | 19.20% - 23.40% | 21.30% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 18.7% - 22.8% | 20.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.15 | 3.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.20% | 23.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 18.7% | 22.8% |
| Selected WACC | 20.7% | |