The WACC of TILT Holdings Inc (TILT.CN) is 7.3%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.10% | 8.55% |
| Tax rate | -% - 1.10% | 0.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.76 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.10% |
| Tax rate | -% | 1.10% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 8.4% |
| Selected WACC | 7.3% | |