The WACC of Supreme Cannabis Company Inc (FIRE.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.80% | 7.85% |
| Tax rate | 9.00% - 13.50% | 11.25% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.1% - 8.4% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.54 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.80% |
| Tax rate | 9.00% | 13.50% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.1% | 8.4% |
| Selected WACC | 6.7% | |