IMCC.CN
IM Cannabis Corp
Price:  
2.45 
CAD
Volume:  
5,592.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IMCC.CN WACC - Weighted Average Cost of Capital

The WACC of IM Cannabis Corp (IMCC.CN) is 20.6%.

The Cost of Equity of IM Cannabis Corp (IMCC.CN) is 6.30%.
The Cost of Debt of IM Cannabis Corp (IMCC.CN) is 28.60%.

Range Selected
Cost of equity 5.40% - 7.20% 6.30%
Tax rate 6.50% - 8.10% 7.30%
Cost of debt 7.00% - 50.20% 28.60%
WACC 6.2% - 34.9% 20.6%
WACC

IMCC.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.25 0.33
Additional risk adjustments 1.0% 1.5%
Cost of equity 5.40% 7.20%
Tax rate 6.50% 8.10%
Debt/Equity ratio 2.47 2.47
Cost of debt 7.00% 50.20%
After-tax WACC 6.2% 34.9%
Selected WACC 20.6%

IMCC.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 IMCC.CN:

cost_of_equity (6.30%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.25) + risk_adjustments (1.25%)

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