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 5.4%.

The Cost of Equity of Flower One Holdings Inc (FONE.CN) is 28.30%.
The Cost of Debt of Flower One Holdings Inc (FONE.CN) is 5.00%.

Range Selected
Cost of equity 17.60% - 39.00% 28.30%
Tax rate 0.40% - 2.10% 1.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 5.5% 5.4%
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 2.83 5.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.60% 39.00%
Tax rate 0.40% 2.10%
Debt/Equity ratio 53.89 53.89
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 5.5%
Selected WACC 5.4%