FAF.TO
Fire & Flower Holdings Corp
Price:  
0.29 
CAD
Volume:  
82,907.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FAF.TO WACC - Weighted Average Cost of Capital

The WACC of Fire & Flower Holdings Corp (FAF.TO) is 5.7%.

The Cost of Equity of Fire & Flower Holdings Corp (FAF.TO) is 7.50%.
The Cost of Debt of Fire & Flower Holdings Corp (FAF.TO) is 5.00%.

Range Selected
Cost of equity 5.70% - 9.30% 7.50%
Tax rate 1.10% - 2.20% 1.65%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 6.2% 5.7%
WACC

FAF.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.51 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 9.30%
Tax rate 1.10% 2.20%
Debt/Equity ratio 2.38 2.38
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 6.2%
Selected WACC 5.7%