The WACC of Planet 13 Holdings Inc (PLTH.CN) is 6.8%.
Range | Selected | |
Cost of equity | 4.90% - 6.90% | 5.90% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 7.00% - 341.10% | 174.05% |
WACC | 4.9% - 8.6% | 6.8% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.35 | 0.44 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 4.90% | 6.90% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 0.01 | 0.01 |
Cost of debt | 7.00% | 341.10% |
After-tax WACC | 4.9% | 8.6% |
Selected WACC | 6.8% | |