The WACC of Hexo Corp (HEXO.TO) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.40% - 10.90% | 8.15% |
| Tax rate | 0.80% - 2.00% | 1.40% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.7% - 7.4% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.34 | 1.02 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 10.90% |
| Tax rate | 0.80% | 2.00% |
| Debt/Equity ratio | 6.59 | 6.59 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.7% | 7.4% |
| Selected WACC | 7.1% | |