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