The WACC of Flower One Holdings Inc (FONE.CN) is 5.4%.
| 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% |
| 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% | |