GTII.CN
Green Thumb Industries Inc
Price:  
7.60 
CAD
Volume:  
353,258.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GTII.CN WACC - Weighted Average Cost of Capital

The WACC of Green Thumb Industries Inc (GTII.CN) is 7.4%.

The Cost of Equity of Green Thumb Industries Inc (GTII.CN) is 8.00%.
The Cost of Debt of Green Thumb Industries Inc (GTII.CN) is 6.70%.

Range Selected
Cost of equity 6.90% - 9.10% 8.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 9.40% 6.70%
WACC 6.0% - 8.7% 7.4%
WACC

GTII.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.73 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.27 0.27
Cost of debt 4.00% 9.40%
After-tax WACC 6.0% 8.7%
Selected WACC 7.4%