The WACC of Icanic Brands Company Inc (ICAN.CN) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.00% | 8.35% |
| Tax rate | 5.50% - 7.90% | 6.70% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.7% - 9.6% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.56 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.00% |
| Tax rate | 5.50% | 7.90% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.7% | 9.6% |
| Selected WACC | 8.1% | |