The WACC of Grown Rogue International Inc (GRIN.CN) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.30% | 6.85% |
| Tax rate | 28.80% - 36.50% | 32.65% |
| Cost of debt | 4.00% - 5.90% | 4.95% |
| WACC | 5.3% - 8.1% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.25 | 0.51 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.40% | 8.30% |
| Tax rate | 28.80% | 36.50% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.00% | 5.90% |
| After-tax WACC | 5.3% | 8.1% |
| Selected WACC | 6.7% | |