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% | |