The WACC of Emerald Health Therapeutics Inc (EMH.CN) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.40% - 11.70% | 10.05% |
| Tax rate | -% - 0.20% | 0.10% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.9% - 10.1% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.03 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 11.70% |
| Tax rate | -% | 0.20% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.9% | 10.1% |
| Selected WACC | 9.0% | |