The WACC of Terrascend Corp (TER.CN) is 8.6%.
| Range | Selected | |
| Cost of equity | 9.00% - 11.10% | 10.05% |
| Tax rate | 7.20% - 23.00% | 15.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 9.3% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.99 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 11.10% |
| Tax rate | 7.20% | 23.00% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 9.3% |
| Selected WACC | 8.6% | |