The WACC of Verde Agritech PLC (NPK.TO) is 11.9%.
| Range | Selected | |
| Cost of equity | 6.60% - 10.20% | 8.40% |
| Tax rate | 20.80% - 24.60% | 22.70% |
| Cost of debt | 6.30% - 31.50% | 18.90% |
| WACC | 5.7% - 18.1% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.68 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 10.20% |
| Tax rate | 20.80% | 24.60% |
| Debt/Equity ratio | 1.41 | 1.41 |
| Cost of debt | 6.30% | 31.50% |
| After-tax WACC | 5.7% | 18.1% |
| Selected WACC | 11.9% | |