The WACC of Terrascend Corp (TSND.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.60% - 13.10% | 10.85% |
| Tax rate | 6.30% - 20.90% | 13.60% |
| Cost of debt | 4.00% - 11.70% | 7.85% |
| WACC | 6.5% - 11.4% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.06 | 1.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 13.10% |
| Tax rate | 6.30% | 20.90% |
| Debt/Equity ratio | 0.76 | 0.76 |
| Cost of debt | 4.00% | 11.70% |
| After-tax WACC | 6.5% | 11.4% |
| Selected WACC | 9.0% | |