The WACC of Verde Agritech PLC (NPK.TO) is 10.7%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.30% | 6.20% |
| Tax rate | 20.80% - 24.60% | 22.70% |
| Cost of debt | 6.30% - 31.50% | 18.90% |
| WACC | 5.0% - 16.5% | 10.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.37 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 7.30% |
| Tax rate | 20.80% | 24.60% |
| Debt/Equity ratio | 1.27 | 1.27 |
| Cost of debt | 6.30% | 31.50% |
| After-tax WACC | 5.0% | 16.5% |
| Selected WACC | 10.7% | |