The WACC of Numinus Wellness Inc (NUMI.TO) is 9.1%.
| Range | Selected | |
| Cost of equity | 9.40% - 12.60% | 11.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.0% - 10.1% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.22 | 1.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 12.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.0% | 10.1% |
| Selected WACC | 9.1% | |