FONE.CN
Flower One Holdings Inc
Price:  
0.01 
CAD
Volume:  
11,000.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FONE.CN WACC - Weighted Average Cost of Capital

The WACC of Flower One Holdings Inc (FONE.CN) is 5.3%.

The Cost of Equity of Flower One Holdings Inc (FONE.CN) is 27.15%.
The Cost of Debt of Flower One Holdings Inc (FONE.CN) is 5.00%.

Range Selected
Cost of equity 5.40% - 48.90% 27.15%
Tax rate 0.40% - 2.10% 1.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 5.7% 5.3%
WACC

FONE.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -3.78 3.82
Additional risk adjustments 21.5% 22.0%
Cost of equity 5.40% 48.90%
Tax rate 0.40% 2.10%
Debt/Equity ratio 55.09 55.09
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 5.7%
Selected WACC 5.3%