EASY.CN
Speakeasy Cannabis Club Ltd
Price:  
0.14 
CAD
Volume:  
16,700.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EASY.CN WACC - Weighted Average Cost of Capital

The WACC of Speakeasy Cannabis Club Ltd (EASY.CN) is 8.9%.

The Cost of Equity of Speakeasy Cannabis Club Ltd (EASY.CN) is 9.50%.
The Cost of Debt of Speakeasy Cannabis Club Ltd (EASY.CN) is 5.00%.

Range Selected
Cost of equity 7.60% - 11.40% 9.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.2% - 10.5% 8.9%
WACC

EASY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.87 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 11.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.12 0.12
Cost of debt 5.00% 5.00%
After-tax WACC 7.2% 10.5%
Selected WACC 8.9%

EASY.CN's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for EASY.CN:

cost_of_equity (9.50%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.87) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.