IAN.CN WACC - Weighted Average Cost of Capital

The WACC of Ianthus Capital Holdings Inc (IAN.CN) is 9.1%.

The Cost of Equity of Ianthus Capital Holdings Inc (IAN.CN) is 18.90%.

The Cost of Debt of Ianthus Capital Holdings Inc (IAN.CN) is 13.60%.

	Range	Selected
Cost of equity	13.60% - 24.20%	18.90%
Tax rate	25.90% - 45.40%	35.65%
Cost of debt	4.00% - 23.20%	13.60%
WACC	4.2% - 14.0%	9.1%

WACC

IAN.CN WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	2.04	3.29

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.60%	24.20%

Tax rate	25.90%	45.40%
Debt/Equity ratio	7.32	7.32
Cost of debt	4.00%	23.20%

After-tax WACC	4.2%	14.0%


Selected WACC	9.1%

IAN.CN's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for IAN.CN:

cost_of_equity (18.90%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (2.04) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.