RWB.CN
Red White & Bloom Brands Inc
Price:  
0.05 
CAD
Volume:  
91,705.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RWB.CN WACC - Weighted Average Cost of Capital

The WACC of Red White & Bloom Brands Inc (RWB.CN) is 9.1%.

The Cost of Equity of Red White & Bloom Brands Inc (RWB.CN) is 36.75%.
The Cost of Debt of Red White & Bloom Brands Inc (RWB.CN) is 7.00%.

Range Selected
Cost of equity 30.80% - 42.70% 36.75%
Tax rate 1.00% - 1.70% 1.35%
Cost of debt 7.00% - 7.00% 7.00%
WACC 8.7% - 9.6% 9.1%
WACC

RWB.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 5.42 6.32
Additional risk adjustments 0.0% 0.5%
Cost of equity 30.80% 42.70%
Tax rate 1.00% 1.70%
Debt/Equity ratio 12.39 12.39
Cost of debt 7.00% 7.00%
After-tax WACC 8.7% 9.6%
Selected WACC 9.1%