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 | 0.34 | 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% | |