The WACC of Jamieson Wellness Inc (JWEL.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.70% - 9.50% | 7.60% |
| Tax rate | 26.80% - 28.30% | 27.55% |
| Cost of debt | 4.40% - 4.90% | 4.65% |
| WACC | 5.1% - 7.9% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 9.50% |
| Tax rate | 26.80% | 28.30% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.40% | 4.90% |
| After-tax WACC | 5.1% | 7.9% |
| Selected WACC | 6.5% | |