The WACC of Jushi Holdings Inc (JUSH.CN) is 17.9%.
| Range | Selected | |
| Cost of equity | 12.20% - 27.10% | 19.65% |
| Tax rate | 12.40% - 35.50% | 23.95% |
| Cost of debt | 23.20% - 23.20% | 23.20% |
| WACC | 19.1% - 16.8% | 17.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.76 | 3.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.20% | 27.10% |
| Tax rate | 12.40% | 35.50% |
| Debt/Equity ratio | 5.55 | 5.55 |
| Cost of debt | 23.20% | 23.20% |
| After-tax WACC | 19.1% | 16.8% |
| Selected WACC | 17.9% | |