MJ.CN
True Leaf Brands Inc
Price:  
0.02 
CAD
Volume:  
11,232.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MJ.CN WACC - Weighted Average Cost of Capital

The WACC of True Leaf Brands Inc (MJ.CN) is 5.2%.

The Cost of Equity of True Leaf Brands Inc (MJ.CN) is 18.00%.
The Cost of Debt of True Leaf Brands Inc (MJ.CN) is 5.00%.

Range Selected
Cost of equity 9.70% - 26.30% 18.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.3% - 6.0% 5.2%
WACC

MJ.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.29 3.62
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 26.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 8.68 8.68
Cost of debt 5.00% 5.00%
After-tax WACC 4.3% 6.0%
Selected WACC 5.2%