The WACC of Ianthus Capital Holdings Inc (IAN.CN) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.60% | 7.85% |
| Tax rate | 4.80% - 14.90% | 9.85% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.3% - 6.7% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.60% |
| Tax rate | 4.80% | 14.90% |
| Debt/Equity ratio | 3.56 | 3.56 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.3% | 6.7% |
| Selected WACC | 5.5% | |