The WACC of Verde Agritech PLC (NPK.TO) is 12.1%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.70% | 8.85% |
| Tax rate | 20.80% - 24.60% | 22.70% |
| Cost of debt | 6.30% - 31.50% | 18.90% |
| WACC | 5.8% - 18.4% | 12.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.70% |
| Tax rate | 20.80% | 24.60% |
| Debt/Equity ratio | 1.44 | 1.44 |
| Cost of debt | 6.30% | 31.50% |
| After-tax WACC | 5.8% | 18.4% |
| Selected WACC | 12.1% | |