The WACC of Resonate Blends Inc (KOAN) is 6.6%.
| Range | Selected | |
| Cost of equity | 7.60% - 12.10% | 9.85% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 7.00% - 10.40% | 8.70% |
| WACC | 5.4% - 7.9% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.82 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 12.10% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 12.18 | 12.18 |
| Cost of debt | 7.00% | 10.40% |
| After-tax WACC | 5.4% | 7.9% |
| Selected WACC | 6.6% | |