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