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