The WACC of Sativa Wellness Group Inc (SWEL.CN) is 8.4%.
| Range | Selected | |
| Cost of equity | 6.50% - 10.40% | 8.45% |
| Tax rate | 0.40% - 1.00% | 0.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 10.3% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.65 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 10.40% |
| Tax rate | 0.40% | 1.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 10.3% |
| Selected WACC | 8.4% | |
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 SWEL.CN:
cost_of_equity (8.45%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (0.65) + 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.