The WACC of Jushi Holdings Inc (JUSH.CN) is 16.4%.
| Range | Selected | |
| Cost of equity | 16.40% - 26.80% | 21.60% |
| Tax rate | 12.40% - 35.50% | 23.95% |
| Cost of debt | 20.20% - 20.20% | 20.20% |
| WACC | 17.5% - 15.3% | 16.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.6 | 3.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.40% | 26.80% |
| Tax rate | 12.40% | 35.50% |
| Debt/Equity ratio | 5.01 | 5.01 |
| Cost of debt | 20.20% | 20.20% |
| After-tax WACC | 17.5% | 15.3% |
| Selected WACC | 16.4% | |