The WACC of Green Organic Dutchman Holdings Ltd (TGOD.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.80% | 8.50% |
| Tax rate | 0.60% - 2.80% | 1.70% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.1% - 8.7% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.82 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.80% |
| Tax rate | 0.60% | 2.80% |
| Debt/Equity ratio | 0.55 | 0.55 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.1% | 8.7% |
| Selected WACC | 7.9% | |