The WACC of Trulieve Cannabis Corp (TRUL.CN) is 22.9%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.90% | 9.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 11.70% - 87.70% | 49.70% |
| WACC | 7.9% - 37.9% | 22.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.77 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.01 | 1.01 |
| Cost of debt | 11.70% | 87.70% |
| After-tax WACC | 7.9% | 37.9% |
| Selected WACC | 22.9% | |