The WACC of Fire & Flower Holdings Corp (FAF.TO) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.10% - 12.00% | 9.05% |
| Tax rate | 1.10% - 2.20% | 1.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 7.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.57 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 12.00% |
| Tax rate | 1.10% | 2.20% |
| Debt/Equity ratio | 2.38 | 2.38 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 7.0% |
| Selected WACC | 6.1% | |