The WACC of Nova Cannabis Inc (NOVC.TO) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.20% | 7.65% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.2% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.57 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.59 | 0.59 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.2% |
| Selected WACC | 6.2% | |