The WACC of Red White & Bloom Brands Inc (RWB.CN) is 8.9%.
| Range | Selected | |
| Cost of equity | 31.40% - 41.70% | 36.55% |
| Tax rate | 1.00% - 1.70% | 1.35% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.6% - 9.2% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 5.54 | 6.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 31.40% | 41.70% |
| Tax rate | 1.00% | 1.70% |
| Debt/Equity ratio | 13.94 | 13.94 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.6% | 9.2% |
| Selected WACC | 8.9% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for RWB.CN:
cost_of_equity (36.55%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (5.54) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.