The WACC of Trulieve Cannabis Corp (TRUL.CN) is 14.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.10% | 7.55% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 6.80% - 52.50% | 29.65% |
| WACC | 5.5% - 23.5% | 14.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.55 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.95 | 0.95 |
| Cost of debt | 6.80% | 52.50% |
| After-tax WACC | 5.5% | 23.5% |
| Selected WACC | 14.5% | |