GWAY.CN
Greenway Greenhouse Cannabis Corp
Price:  
0.40 
CAD
Volume:  
23,700.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GWAY.CN WACC - Weighted Average Cost of Capital

The WACC of Greenway Greenhouse Cannabis Corp (GWAY.CN) is 8.4%.

The Cost of Equity of Greenway Greenhouse Cannabis Corp (GWAY.CN) is 10.05%.
The Cost of Debt of Greenway Greenhouse Cannabis Corp (GWAY.CN) is 5.00%.

Range Selected
Cost of equity 9.00% - 11.10% 10.05%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 9.2% 8.4%
WACC

GWAY.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.14 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 11.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.34 0.34
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 9.2%
Selected WACC 8.4%