The WACC of Vegano Foods Inc (VAGN.CN) is 12.0%.
| Range | Selected | |
| Cost of equity | 11.10% - 13.70% | 12.40% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 10.8% - 13.3% | 12.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.57 | 1.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.10% | 13.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 10.8% | 13.3% |
| Selected WACC | 12.0% | |