The WACC of Hexo Corp (HEXO.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.30% - 12.50% | 9.40% |
| Tax rate | 0.80% - 2.00% | 1.40% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.9% - 7.6% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 1.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 12.50% |
| Tax rate | 0.80% | 2.00% |
| Debt/Equity ratio | 6.59 | 6.59 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.9% | 7.6% |
| Selected WACC | 7.2% | |