The WACC of Grown Rogue International Inc (GRIN.CN) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.20% | 6.15% |
| Tax rate | 28.80% - 36.50% | 32.65% |
| Cost of debt | 4.10% - 5.90% | 5.00% |
| WACC | 5.0% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.28 | 0.42 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.20% |
| Tax rate | 28.80% | 36.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.10% | 5.90% |
| After-tax WACC | 5.0% | 7.0% |
| Selected WACC | 6.0% | |