The WACC of Goodness Growth Holdings Inc (GDNS.CN) is 9.7%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.60% | 7.75% |
| Tax rate | 15.20% - 27.00% | 21.10% |
| Cost of debt | 8.30% - 20.20% | 14.25% |
| WACC | 6.6% - 12.8% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.54 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.60% |
| Tax rate | 15.20% | 27.00% |
| Debt/Equity ratio | 1.61 | 1.61 |
| Cost of debt | 8.30% | 20.20% |
| After-tax WACC | 6.6% | 12.8% |
| Selected WACC | 9.7% | |